<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>£26,772</td><td>£27,174</td><td>£27,581</td><td>£28,271</td><td>£28,977</td><td>£138,775</td></tr><tr><td>Total Expenses</td><td>£18,352</td><td>£18,442</td><td>£18,523</td><td>£18,634</td><td>£18,748</td><td>£92,699</td></tr><tr><td>Profit Before Tax</td><td>£8,420</td><td>£8,732</td><td>£9,058</td><td>£9,636</td><td>£10,230</td><td>£46,076</td></tr><tr><td>Profit After Tax      </td><td>£6,821</td><td>£7,073</td><td>£7,337</td><td>£7,806</td><td>£8,286</td><td>£37,322</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£24,076</td><td>£27,710</td><td>£29,372</td><td>£23,351</td><td>£117,259</td></tr><tr><td>Net Return</td><td>£19,571</td><td>£31,149</td><td>£35,046</td><td>£37,178</td><td>£31,637</td><td>£154,581</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>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>