<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>£26,556</td><td>£26,954</td><td>£27,359</td><td>£28,043</td><td>£28,744</td><td>£137,655</td></tr><tr><td>Total Expenses</td><td>£17,634</td><td>£17,687</td><td>£17,737</td><td>£17,816</td><td>£17,897</td><td>£88,772</td></tr><tr><td>Profit Before Tax</td><td>£8,922</td><td>£9,268</td><td>£9,621</td><td>£10,226</td><td>£10,847</td><td>£48,884</td></tr><tr><td>Profit After Tax      </td><td>£7,227</td><td>£7,507</td><td>£7,793</td><td>£8,283</td><td>£8,786</td><td>£39,596</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£20,756</td><td>£26,510</td><td>£30,511</td><td>£21,561</td><td>£110,589</td></tr><tr><td>Net Return</td><td>£18,477</td><td>£28,263</td><td>£34,304</td><td>£38,794</td><td>£30,347</td><td>£150,184</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>13%</td><td>19%</td><td>23%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>