<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>£27,360</td><td>£27,770</td><td>£28,187</td><td>£28,892</td><td>£29,614</td><td>£141,823</td></tr><tr><td>Total Expenses</td><td>£18,680</td><td>£18,734</td><td>£18,785</td><td>£18,866</td><td>£18,949</td><td>£94,015</td></tr><tr><td>Profit Before Tax</td><td>£8,680</td><td>£9,037</td><td>£9,402</td><td>£10,025</td><td>£10,665</td><td>£47,808</td></tr><tr><td>Profit After Tax      </td><td>£7,031</td><td>£7,320</td><td>£7,615</td><td>£8,120</td><td>£8,638</td><td>£38,725</td></tr><tr><td>Change In Property Value</td><td>£14,400</td><td>£27,192</td><td>£31,296</td><td>£33,173</td><td>£26,373</td><td>£132,434</td></tr><tr><td>Net Return</td><td>£21,431</td><td>£34,512</td><td>£38,911</td><td>£41,294</td><td>£35,011</td><td>£171,158</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>