<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>£27,936</td><td>£28,355</td><td>£28,780</td><td>£29,500</td><td>£30,237</td><td>£144,809</td></tr><tr><td>Total Expenses</td><td>£19,290</td><td>£19,382</td><td>£19,466</td><td>£19,579</td><td>£19,696</td><td>£97,413</td></tr><tr><td>Profit Before Tax</td><td>£8,646</td><td>£8,973</td><td>£9,315</td><td>£9,920</td><td>£10,542</td><td>£47,395</td></tr><tr><td>Profit After Tax      </td><td>£7,003</td><td>£7,268</td><td>£7,545</td><td>£8,036</td><td>£8,539</td><td>£38,390</td></tr><tr><td>Change In Property Value</td><td>£13,517</td><td>£25,524</td><td>£29,376</td><td>£31,138</td><td>£24,755</td><td>£124,310</td></tr><tr><td>Net Return</td><td>£20,520</td><td>£32,792</td><td>£36,921</td><td>£39,174</td><td>£33,294</td><td>£162,700</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>