<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>£28,524</td><td>£28,952</td><td>£29,386</td><td>£30,121</td><td>£30,874</td><td>£147,857</td></tr><tr><td>Total Expenses</td><td>£19,653</td><td>£19,746</td><td>£19,830</td><td>£19,945</td><td>£20,063</td><td>£99,237</td></tr><tr><td>Profit Before Tax</td><td>£8,871</td><td>£9,206</td><td>£9,556</td><td>£10,175</td><td>£10,810</td><td>£48,619</td></tr><tr><td>Profit After Tax      </td><td>£7,186</td><td>£7,457</td><td>£7,740</td><td>£8,242</td><td>£8,756</td><td>£39,381</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£26,059</td><td>£29,992</td><td>£31,791</td><td>£25,274</td><td>£126,915</td></tr><tr><td>Net Return</td><td>£20,986</td><td>£33,516</td><td>£37,732</td><td>£40,033</td><td>£34,030</td><td>£166,297</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>