<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>£25,920</td><td>£26,438</td><td>£26,967</td><td>£27,641</td><td>£28,332</td><td>£135,299</td></tr><tr><td>Total Expenses</td><td>£18,266</td><td>£18,368</td><td>£18,462</td><td>£18,571</td><td>£18,683</td><td>£92,351</td></tr><tr><td>Profit Before Tax</td><td>£7,654</td><td>£8,070</td><td>£8,505</td><td>£9,070</td><td>£9,649</td><td>£42,948</td></tr><tr><td>Profit After Tax      </td><td>£6,199</td><td>£6,537</td><td>£6,889</td><td>£7,347</td><td>£7,816</td><td>£34,788</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£21,888</td><td>£27,578</td><td>£29,233</td><td>£25,822</td><td>£117,271</td></tr><tr><td>Net Return</td><td>£18,949</td><td>£28,424</td><td>£34,467</td><td>£36,580</td><td>£33,638</td><td>£152,059</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>