<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>£26,976</td><td>£27,381</td><td>£27,791</td><td>£28,486</td><td>£29,198</td><td>£139,832</td></tr><tr><td>Total Expenses</td><td>£18,694</td><td>£18,784</td><td>£18,866</td><td>£18,978</td><td>£19,091</td><td>£94,413</td></tr><tr><td>Profit Before Tax</td><td>£8,282</td><td>£8,596</td><td>£8,925</td><td>£9,509</td><td>£10,107</td><td>£45,419</td></tr><tr><td>Profit After Tax      </td><td>£6,709</td><td>£6,963</td><td>£7,229</td><td>£7,702</td><td>£8,187</td><td>£36,790</td></tr><tr><td>Change In Property Value</td><td>£13,050</td><td>£24,643</td><td>£28,362</td><td>£30,063</td><td>£23,900</td><td>£120,018</td></tr><tr><td>Net Return</td><td>£19,759</td><td>£31,606</td><td>£35,591</td><td>£37,765</td><td>£32,087</td><td>£156,807</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>