<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>£27,900</td><td>£28,319</td><td>£28,743</td><td>£29,462</td><td>£30,198</td><td>£144,622</td></tr><tr><td>Total Expenses</td><td>£19,269</td><td>£19,361</td><td>£19,444</td><td>£19,558</td><td>£19,674</td><td>£97,305</td></tr><tr><td>Profit Before Tax</td><td>£8,631</td><td>£8,958</td><td>£9,299</td><td>£9,904</td><td>£10,524</td><td>£47,317</td></tr><tr><td>Profit After Tax      </td><td>£6,991</td><td>£7,256</td><td>£7,532</td><td>£8,022</td><td>£8,525</td><td>£38,327</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£25,493</td><td>£29,340</td><td>£31,100</td><td>£24,724</td><td>£124,156</td></tr><tr><td>Net Return</td><td>£20,491</td><td>£32,748</td><td>£36,872</td><td>£39,122</td><td>£33,249</td><td>£162,483</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>