<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>£26,232</td><td>£26,625</td><td>£27,025</td><td>£27,700</td><td>£28,393</td><td>£135,976</td></tr><tr><td>Total Expenses</td><td>£18,458</td><td>£18,548</td><td>£18,629</td><td>£18,738</td><td>£18,850</td><td>£93,223</td></tr><tr><td>Profit Before Tax</td><td>£7,774</td><td>£8,078</td><td>£8,396</td><td>£8,962</td><td>£9,543</td><td>£42,753</td></tr><tr><td>Profit After Tax      </td><td>£6,297</td><td>£6,543</td><td>£6,801</td><td>£7,260</td><td>£7,730</td><td>£34,630</td></tr><tr><td>Change In Property Value</td><td>£8,600</td><td>£17,544</td><td>£22,807</td><td>£23,948</td><td>£17,601</td><td>£90,500</td></tr><tr><td>Net Return</td><td>£14,897</td><td>£24,087</td><td>£29,608</td><td>£31,207</td><td>£25,331</td><td>£125,130</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>