<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>£27,588</td><td>£28,002</td><td>£28,422</td><td>£29,132</td><td>£29,861</td><td>£143,005</td></tr><tr><td>Total Expenses</td><td>£19,077</td><td>£19,168</td><td>£19,251</td><td>£19,364</td><td>£19,479</td><td>£96,339</td></tr><tr><td>Profit Before Tax</td><td>£8,511</td><td>£8,834</td><td>£9,171</td><td>£9,768</td><td>£10,381</td><td>£46,666</td></tr><tr><td>Profit After Tax      </td><td>£6,894</td><td>£7,155</td><td>£7,428</td><td>£7,912</td><td>£8,409</td><td>£37,799</td></tr><tr><td>Change In Property Value</td><td>£13,350</td><td>£25,209</td><td>£29,014</td><td>£30,754</td><td>£24,450</td><td>£122,777</td></tr><tr><td>Net Return</td><td>£20,244</td><td>£32,365</td><td>£36,442</td><td>£38,667</td><td>£32,859</td><td>£160,576</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>