<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>£28,716</td><td>£29,147</td><td>£29,875</td><td>£30,622</td><td>£31,541</td><td>£149,901</td></tr><tr><td>Total Expenses</td><td>£20,630</td><td>£20,685</td><td>£20,768</td><td>£20,854</td><td>£20,957</td><td>£103,894</td></tr><tr><td>Profit Before Tax</td><td>£8,086</td><td>£8,462</td><td>£9,107</td><td>£9,768</td><td>£10,584</td><td>£46,007</td></tr><tr><td>Profit After Tax      </td><td>£6,549</td><td>£6,854</td><td>£7,377</td><td>£7,912</td><td>£8,573</td><td>£37,266</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,147</td><td>£20,566</td><td>£26,267</td><td>£30,231</td><td>£99,087</td></tr><tr><td>Net Return</td><td>£17,424</td><td>£18,001</td><td>£27,943</td><td>£34,180</td><td>£38,805</td><td>£136,352</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>