<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>£28,356</td><td>£28,781</td><td>£29,213</td><td>£29,943</td><td>£30,692</td><td>£146,986</td></tr><tr><td>Total Expenses</td><td>£19,314</td><td>£19,407</td><td>£19,491</td><td>£19,606</td><td>£19,723</td><td>£97,542</td></tr><tr><td>Profit Before Tax</td><td>£9,042</td><td>£9,374</td><td>£9,722</td><td>£10,337</td><td>£10,969</td><td>£49,444</td></tr><tr><td>Profit After Tax      </td><td>£7,324</td><td>£7,593</td><td>£7,875</td><td>£8,373</td><td>£8,885</td><td>£40,050</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£25,493</td><td>£29,340</td><td>£31,100</td><td>£24,724</td><td>£124,156</td></tr><tr><td>Net Return</td><td>£20,824</td><td>£33,086</td><td>£37,214</td><td>£39,473</td><td>£33,609</td><td>£164,206</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>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>