<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>£26,664</td><td>£27,064</td><td>£27,470</td><td>£28,157</td><td>£28,861</td><td>£138,215</td></tr><tr><td>Total Expenses</td><td>£18,502</td><td>£18,592</td><td>£18,673</td><td>£18,784</td><td>£18,897</td><td>£93,447</td></tr><tr><td>Profit Before Tax</td><td>£8,162</td><td>£8,472</td><td>£8,797</td><td>£9,373</td><td>£9,964</td><td>£44,768</td></tr><tr><td>Profit After Tax      </td><td>£6,612</td><td>£6,863</td><td>£7,125</td><td>£7,592</td><td>£8,071</td><td>£36,262</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£24,360</td><td>£28,036</td><td>£29,718</td><td>£23,626</td><td>£118,638</td></tr><tr><td>Net Return</td><td>£19,512</td><td>£31,222</td><td>£35,161</td><td>£37,310</td><td>£31,696</td><td>£154,900</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>