<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>£27,624</td><td>£28,038</td><td>£28,459</td><td>£29,170</td><td>£29,900</td><td>£143,191</td></tr><tr><td>Total Expenses</td><td>£18,435</td><td>£18,527</td><td>£18,610</td><td>£18,723</td><td>£18,838</td><td>£93,132</td></tr><tr><td>Profit Before Tax</td><td>£9,189</td><td>£9,512</td><td>£9,849</td><td>£10,448</td><td>£11,061</td><td>£50,059</td></tr><tr><td>Profit After Tax      </td><td>£7,443</td><td>£7,705</td><td>£7,978</td><td>£8,463</td><td>£8,960</td><td>£40,548</td></tr><tr><td>Change In Property Value</td><td>£6,374</td><td>£15,096</td><td>£20,089</td><td>£23,325</td><td>£17,144</td><td>£82,029</td></tr><tr><td>Net Return</td><td>£13,817</td><td>£22,801</td><td>£28,067</td><td>£31,788</td><td>£26,104</td><td>£122,577</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>19%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>