<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>£27,276</td><td>£27,685</td><td>£28,100</td><td>£28,803</td><td>£29,523</td><td>£141,387</td></tr><tr><td>Total Expenses</td><td>£18,885</td><td>£18,976</td><td>£19,058</td><td>£19,170</td><td>£19,285</td><td>£95,373</td></tr><tr><td>Profit Before Tax</td><td>£8,391</td><td>£8,710</td><td>£9,042</td><td>£9,633</td><td>£10,238</td><td>£46,014</td></tr><tr><td>Profit After Tax      </td><td>£6,797</td><td>£7,055</td><td>£7,324</td><td>£7,803</td><td>£8,293</td><td>£37,272</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£24,926</td><td>£28,688</td><td>£30,409</td><td>£24,175</td><td>£121,397</td></tr><tr><td>Net Return</td><td>£19,997</td><td>£31,981</td><td>£36,012</td><td>£38,211</td><td>£32,468</td><td>£158,669</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>