<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£28,668</td><td>£29,241</td><td>£29,826</td><td>£30,572</td><td>£31,336</td><td>£149,644</td></tr><tr><td>Total Expenses</td><td>£19,989</td><td>£20,096</td><td>£20,196</td><td>£20,312</td><td>£20,431</td><td>£101,025</td></tr><tr><td>Profit Before Tax</td><td>£8,679</td><td>£9,145</td><td>£9,630</td><td>£10,260</td><td>£10,905</td><td>£48,619</td></tr><tr><td>Profit After Tax      </td><td>£7,030</td><td>£7,407</td><td>£7,801</td><td>£8,310</td><td>£8,833</td><td>£39,381</td></tr><tr><td>Change In Property Value</td><td>£14,100</td><td>£24,205</td><td>£30,498</td><td>£32,328</td><td>£28,557</td><td>£129,688</td></tr><tr><td>Net Return</td><td>£21,130</td><td>£31,612</td><td>£38,299</td><td>£40,638</td><td>£37,389</td><td>£169,069</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>24%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>