<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>£26,964</td><td>£27,368</td><td>£28,053</td><td>£28,754</td><td>£29,617</td><td>£140,756</td></tr><tr><td>Total Expenses</td><td>£20,257</td><td>£20,309</td><td>£20,388</td><td>£20,469</td><td>£20,566</td><td>£101,988</td></tr><tr><td>Profit Before Tax</td><td>£6,707</td><td>£7,060</td><td>£7,665</td><td>£8,285</td><td>£9,051</td><td>£38,768</td></tr><tr><td>Profit After Tax      </td><td>£5,433</td><td>£5,718</td><td>£6,209</td><td>£6,711</td><td>£7,331</td><td>£31,402</td></tr><tr><td>Change In Property Value</td><td>£10,750</td><td>£11,019</td><td>£20,330</td><td>£25,965</td><td>£29,884</td><td>£97,948</td></tr><tr><td>Net Return</td><td>£16,183</td><td>£16,737</td><td>£26,538</td><td>£32,676</td><td>£37,215</td><td>£129,350</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>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>