<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>£28,212</td><td>£28,635</td><td>£29,351</td><td>£30,085</td><td>£30,987</td><td>£147,270</td></tr><tr><td>Total Expenses</td><td>£21,175</td><td>£21,229</td><td>£21,311</td><td>£21,395</td><td>£21,496</td><td>£106,607</td></tr><tr><td>Profit Before Tax</td><td>£7,037</td><td>£7,406</td><td>£8,040</td><td>£8,689</td><td>£9,491</td><td>£40,664</td></tr><tr><td>Profit After Tax      </td><td>£5,700</td><td>£5,999</td><td>£6,512</td><td>£7,038</td><td>£7,688</td><td>£32,938</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£16,950</td><td>£17,530</td><td>£27,788</td><td>£34,212</td><td>£38,961</td><td>£135,441</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>