<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>£28,344</td><td>£28,769</td><td>£29,201</td><td>£29,931</td><td>£30,679</td><td>£146,924</td></tr><tr><td>Total Expenses</td><td>£19,313</td><td>£19,406</td><td>£19,490</td><td>£19,605</td><td>£19,722</td><td>£97,535</td></tr><tr><td>Profit Before Tax</td><td>£9,031</td><td>£9,364</td><td>£9,711</td><td>£10,326</td><td>£10,957</td><td>£49,388</td></tr><tr><td>Profit After Tax      </td><td>£7,315</td><td>£7,584</td><td>£7,866</td><td>£8,364</td><td>£8,875</td><td>£40,005</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£13,635</td><td>£18,725</td><td>£21,909</td><td>£17,807</td><td>£76,576</td></tr><tr><td>Net Return</td><td>£11,815</td><td>£21,219</td><td>£26,591</td><td>£30,273</td><td>£26,682</td><td>£116,580</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>