<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>£29,388</td><td>£29,829</td><td>£30,276</td><td>£31,033</td><td>£31,809</td><td>£152,335</td></tr><tr><td>Total Expenses</td><td>£20,190</td><td>£20,284</td><td>£20,370</td><td>£20,487</td><td>£20,607</td><td>£101,938</td></tr><tr><td>Profit Before Tax</td><td>£9,198</td><td>£9,545</td><td>£9,907</td><td>£10,546</td><td>£11,202</td><td>£50,398</td></tr><tr><td>Profit After Tax      </td><td>£7,451</td><td>£7,731</td><td>£8,024</td><td>£8,542</td><td>£9,073</td><td>£40,822</td></tr><tr><td>Change In Property Value</td><td>£14,220</td><td>£26,852</td><td>£30,904</td><td>£32,759</td><td>£26,043</td><td>£130,778</td></tr><tr><td>Net Return</td><td>£21,671</td><td>£34,584</td><td>£38,929</td><td>£41,301</td><td>£35,116</td><td>£171,600</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>