<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>£26,496</td><td>£26,893</td><td>£27,297</td><td>£27,979</td><td>£28,679</td><td>£137,344</td></tr><tr><td>Total Expenses</td><td>£20,737</td><td>£20,827</td><td>£20,908</td><td>£21,018</td><td>£21,131</td><td>£104,621</td></tr><tr><td>Profit Before Tax</td><td>£5,759</td><td>£6,067</td><td>£6,389</td><td>£6,961</td><td>£7,548</td><td>£32,723</td></tr><tr><td>Profit After Tax      </td><td>£4,665</td><td>£4,914</td><td>£5,175</td><td>£5,638</td><td>£6,114</td><td>£26,506</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£20,400</td><td>£26,520</td><td>£27,846</td><td>£20,467</td><td>£105,233</td></tr><tr><td>Net Return</td><td>£14,665</td><td>£25,314</td><td>£31,695</td><td>£33,484</td><td>£26,581</td><td>£131,738</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>