<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>£26,724</td><td>£27,125</td><td>£27,532</td><td>£28,220</td><td>£28,926</td><td>£138,526</td></tr><tr><td>Total Expenses</td><td>£18,540</td><td>£18,630</td><td>£18,712</td><td>£18,822</td><td>£18,935</td><td>£93,639</td></tr><tr><td>Profit Before Tax</td><td>£8,184</td><td>£8,495</td><td>£8,820</td><td>£9,398</td><td>£9,990</td><td>£44,887</td></tr><tr><td>Profit After Tax      </td><td>£6,629</td><td>£6,881</td><td>£7,144</td><td>£7,612</td><td>£8,092</td><td>£36,359</td></tr><tr><td>Change In Property Value</td><td>£12,930</td><td>£24,416</td><td>£28,101</td><td>£29,787</td><td>£23,681</td><td>£118,914</td></tr><tr><td>Net Return</td><td>£19,559</td><td>£31,297</td><td>£35,245</td><td>£37,399</td><td>£31,772</td><td>£155,273</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</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>