<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>£27,096</td><td>£27,502</td><td>£27,915</td><td>£28,613</td><td>£29,328</td><td>£140,454</td></tr><tr><td>Total Expenses</td><td>£18,545</td><td>£18,635</td><td>£18,718</td><td>£18,829</td><td>£18,944</td><td>£93,671</td></tr><tr><td>Profit Before Tax</td><td>£8,551</td><td>£8,867</td><td>£9,197</td><td>£9,783</td><td>£10,385</td><td>£46,783</td></tr><tr><td>Profit After Tax      </td><td>£6,926</td><td>£7,182</td><td>£7,450</td><td>£7,925</td><td>£8,412</td><td>£37,895</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£24,360</td><td>£28,036</td><td>£29,718</td><td>£23,626</td><td>£118,638</td></tr><tr><td>Net Return</td><td>£19,826</td><td>£31,542</td><td>£35,485</td><td>£37,642</td><td>£32,037</td><td>£156,533</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>