<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>£26,412</td><td>£26,808</td><td>£27,210</td><td>£27,891</td><td>£28,588</td><td>£136,909</td></tr><tr><td>Total Expenses</td><td>£18,348</td><td>£18,437</td><td>£18,519</td><td>£18,628</td><td>£18,741</td><td>£92,673</td></tr><tr><td>Profit Before Tax</td><td>£8,064</td><td>£8,371</td><td>£8,692</td><td>£9,262</td><td>£9,847</td><td>£44,236</td></tr><tr><td>Profit After Tax      </td><td>£6,532</td><td>£6,780</td><td>£7,040</td><td>£7,502</td><td>£7,976</td><td>£35,831</td></tr><tr><td>Change In Property Value</td><td>£12,780</td><td>£24,133</td><td>£27,775</td><td>£29,441</td><td>£23,406</td><td>£117,535</td></tr><tr><td>Net Return</td><td>£19,312</td><td>£30,913</td><td>£34,815</td><td>£36,944</td><td>£31,382</td><td>£153,366</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>