<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>£26,352</td><td>£26,747</td><td>£27,148</td><td>£27,827</td><td>£28,523</td><td>£136,598</td></tr><tr><td>Total Expenses</td><td>£18,310</td><td>£18,399</td><td>£18,480</td><td>£18,590</td><td>£18,702</td><td>£92,481</td></tr><tr><td>Profit Before Tax</td><td>£8,042</td><td>£8,348</td><td>£8,668</td><td>£9,237</td><td>£9,821</td><td>£44,117</td></tr><tr><td>Profit After Tax      </td><td>£6,514</td><td>£6,762</td><td>£7,021</td><td>£7,482</td><td>£7,955</td><td>£35,735</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£24,076</td><td>£27,710</td><td>£29,372</td><td>£23,351</td><td>£117,259</td></tr><tr><td>Net Return</td><td>£19,264</td><td>£30,838</td><td>£34,731</td><td>£36,854</td><td>£31,306</td><td>£152,994</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>