<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£19,387</td><td>£19,442</td><td>£19,494</td><td>£19,577</td><td>£19,662</td><td>£97,562</td></tr><tr><td>Profit Before Tax</td><td>£8,609</td><td>£8,974</td><td>£9,348</td><td>£9,986</td><td>£10,641</td><td>£47,558</td></tr><tr><td>Profit After Tax      </td><td>£6,973</td><td>£7,269</td><td>£7,572</td><td>£8,089</td><td>£8,619</td><td>£38,522</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£28,325</td><td>£32,600</td><td>£34,555</td><td>£27,472</td><td>£137,952</td></tr><tr><td>Net Return</td><td>£21,973</td><td>£35,594</td><td>£40,171</td><td>£42,644</td><td>£36,091</td><td>£176,473</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>