<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>£26,532</td><td>£27,063</td><td>£27,604</td><td>£28,294</td><td>£29,001</td><td>£138,494</td></tr><tr><td>Total Expenses</td><td>£18,649</td><td>£18,752</td><td>£18,848</td><td>£18,958</td><td>£19,072</td><td>£94,279</td></tr><tr><td>Profit Before Tax</td><td>£7,883</td><td>£8,310</td><td>£8,756</td><td>£9,336</td><td>£9,930</td><td>£44,215</td></tr><tr><td>Profit After Tax      </td><td>£6,385</td><td>£6,731</td><td>£7,093</td><td>£7,562</td><td>£8,043</td><td>£35,814</td></tr><tr><td>Change In Property Value</td><td>£13,050</td><td>£22,403</td><td>£28,227</td><td>£29,921</td><td>£26,430</td><td>£120,030</td></tr><tr><td>Net Return</td><td>£19,435</td><td>£29,134</td><td>£35,320</td><td>£37,483</td><td>£34,473</td><td>£155,844</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>23%</td><td>21%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>