<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>£28,512</td><td>£28,940</td><td>£29,374</td><td>£30,108</td><td>£30,861</td><td>£147,794</td></tr><tr><td>Total Expenses</td><td>£19,648</td><td>£19,741</td><td>£19,825</td><td>£19,941</td><td>£20,058</td><td>£99,213</td></tr><tr><td>Profit Before Tax</td><td>£8,864</td><td>£9,199</td><td>£9,549</td><td>£10,168</td><td>£10,802</td><td>£48,581</td></tr><tr><td>Profit After Tax      </td><td>£7,180</td><td>£7,451</td><td>£7,734</td><td>£8,236</td><td>£8,750</td><td>£39,351</td></tr><tr><td>Change In Property Value</td><td>£13,797</td><td>£26,053</td><td>£29,984</td><td>£31,783</td><td>£25,268</td><td>£126,885</td></tr><tr><td>Net Return</td><td>£20,976</td><td>£33,504</td><td>£37,719</td><td>£40,019</td><td>£34,018</td><td>£166,235</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>