<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>£28,992</td><td>£29,427</td><td>£29,868</td><td>£30,615</td><td>£31,380</td><td>£150,283</td></tr><tr><td>Total Expenses</td><td>£19,485</td><td>£19,541</td><td>£19,595</td><td>£19,681</td><td>£19,768</td><td>£98,070</td></tr><tr><td>Profit Before Tax</td><td>£9,507</td><td>£9,886</td><td>£10,273</td><td>£10,934</td><td>£11,613</td><td>£52,212</td></tr><tr><td>Profit After Tax      </td><td>£7,701</td><td>£8,007</td><td>£8,321</td><td>£8,857</td><td>£9,406</td><td>£42,292</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£28,322</td><td>£32,596</td><td>£34,552</td><td>£27,469</td><td>£137,938</td></tr><tr><td>Net Return</td><td>£22,699</td><td>£36,330</td><td>£40,917</td><td>£43,409</td><td>£36,875</td><td>£180,230</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>