<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>£29,448</td><td>£29,890</td><td>£30,338</td><td>£31,097</td><td>£31,874</td><td>£152,646</td></tr><tr><td>Total Expenses</td><td>£20,228</td><td>£20,322</td><td>£20,408</td><td>£20,526</td><td>£20,646</td><td>£102,130</td></tr><tr><td>Profit Before Tax</td><td>£9,220</td><td>£9,568</td><td>£9,930</td><td>£10,571</td><td>£11,228</td><td>£50,517</td></tr><tr><td>Profit After Tax      </td><td>£7,468</td><td>£7,750</td><td>£8,043</td><td>£8,562</td><td>£9,095</td><td>£40,919</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£26,909</td><td>£30,970</td><td>£32,828</td><td>£26,098</td><td>£131,054</td></tr><tr><td>Net Return</td><td>£21,718</td><td>£34,659</td><td>£39,013</td><td>£41,390</td><td>£35,193</td><td>£171,972</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>