<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>£26,148</td><td>£26,540</td><td>£26,938</td><td>£27,612</td><td>£28,302</td><td>£135,540</td></tr><tr><td>Total Expenses</td><td>£17,967</td><td>£18,057</td><td>£18,137</td><td>£18,247</td><td>£18,358</td><td>£90,766</td></tr><tr><td>Profit Before Tax</td><td>£8,181</td><td>£8,484</td><td>£8,801</td><td>£9,365</td><td>£9,944</td><td>£44,774</td></tr><tr><td>Profit After Tax      </td><td>£6,626</td><td>£6,872</td><td>£7,129</td><td>£7,586</td><td>£8,054</td><td>£36,267</td></tr><tr><td>Change In Property Value</td><td>£4,150</td><td>£12,575</td><td>£17,269</td><td>£20,205</td><td>£16,422</td><td>£70,620</td></tr><tr><td>Net Return</td><td>£10,776</td><td>£19,446</td><td>£24,398</td><td>£27,790</td><td>£24,476</td><td>£106,887</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>18%</td><td>21%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>