<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>£27,912</td><td>£28,331</td><td>£28,756</td><td>£29,475</td><td>£30,211</td><td>£144,684</td></tr><tr><td>Total Expenses</td><td>£19,273</td><td>£19,365</td><td>£19,449</td><td>£19,563</td><td>£19,679</td><td>£97,329</td></tr><tr><td>Profit Before Tax</td><td>£8,639</td><td>£8,965</td><td>£9,307</td><td>£9,912</td><td>£10,532</td><td>£47,355</td></tr><tr><td>Profit After Tax      </td><td>£6,997</td><td>£7,262</td><td>£7,538</td><td>£8,029</td><td>£8,531</td><td>£38,358</td></tr><tr><td>Change In Property Value</td><td>£13,503</td><td>£25,499</td><td>£29,347</td><td>£31,108</td><td>£24,730</td><td>£124,187</td></tr><tr><td>Net Return</td><td>£20,500</td><td>£32,761</td><td>£36,885</td><td>£39,136</td><td>£33,262</td><td>£162,544</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>