<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>£27,072</td><td>£27,478</td><td>£27,890</td><td>£28,588</td><td>£29,302</td><td>£140,330</td></tr><tr><td>Total Expenses</td><td>£18,490</td><td>£18,543</td><td>£18,595</td><td>£18,675</td><td>£18,757</td><td>£93,061</td></tr><tr><td>Profit Before Tax</td><td>£8,582</td><td>£8,935</td><td>£9,295</td><td>£9,912</td><td>£10,545</td><td>£47,269</td></tr><tr><td>Profit After Tax      </td><td>£6,951</td><td>£7,237</td><td>£7,529</td><td>£8,029</td><td>£8,541</td><td>£38,288</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£16,874</td><td>£22,455</td><td>£26,073</td><td>£19,163</td><td>£91,691</td></tr><tr><td>Net Return</td><td>£14,076</td><td>£24,111</td><td>£29,984</td><td>£34,102</td><td>£27,705</td><td>£129,978</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>19%</td><td>22%</td><td>18%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>