<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>£27,000</td><td>£27,405</td><td>£27,816</td><td>£28,511</td><td>£29,224</td><td>£139,957</td></tr><tr><td>Total Expenses</td><td>£19,177</td><td>£19,268</td><td>£19,350</td><td>£19,461</td><td>£19,575</td><td>£96,831</td></tr><tr><td>Profit Before Tax</td><td>£7,823</td><td>£8,137</td><td>£8,466</td><td>£9,050</td><td>£9,649</td><td>£43,126</td></tr><tr><td>Profit After Tax      </td><td>£6,337</td><td>£6,591</td><td>£6,858</td><td>£7,331</td><td>£7,816</td><td>£34,932</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£25,490</td><td>£29,336</td><td>£31,096</td><td>£24,722</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£19,835</td><td>£32,081</td><td>£36,194</td><td>£38,427</td><td>£32,538</td><td>£159,075</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</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>