<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>£29,928</td><td>£30,377</td><td>£30,833</td><td>£31,603</td><td>£32,393</td><td>£155,134</td></tr><tr><td>Total Expenses</td><td>£20,276</td><td>£20,371</td><td>£20,457</td><td>£20,576</td><td>£20,698</td><td>£102,378</td></tr><tr><td>Profit Before Tax</td><td>£9,652</td><td>£10,006</td><td>£10,375</td><td>£11,027</td><td>£11,696</td><td>£52,756</td></tr><tr><td>Profit After Tax      </td><td>£7,818</td><td>£8,105</td><td>£8,404</td><td>£8,932</td><td>£9,473</td><td>£42,732</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£26,909</td><td>£30,970</td><td>£32,828</td><td>£26,098</td><td>£131,054</td></tr><tr><td>Net Return</td><td>£22,068</td><td>£35,014</td><td>£39,373</td><td>£41,760</td><td>£35,571</td><td>£173,786</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>28%</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>