<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>£25,920</td><td>£26,309</td><td>£26,967</td><td>£27,641</td><td>£28,470</td><td>£135,306</td></tr><tr><td>Total Expenses</td><td>£18,873</td><td>£18,958</td><td>£19,067</td><td>£19,178</td><td>£19,303</td><td>£95,379</td></tr><tr><td>Profit Before Tax</td><td>£7,047</td><td>£7,351</td><td>£7,900</td><td>£8,463</td><td>£9,166</td><td>£39,927</td></tr><tr><td>Profit After Tax      </td><td>£5,708</td><td>£5,954</td><td>£6,399</td><td>£6,855</td><td>£7,425</td><td>£32,341</td></tr><tr><td>Change In Property Value</td><td>£10,799</td><td>£11,122</td><td>£21,003</td><td>£24,172</td><td>£25,623</td><td>£92,719</td></tr><tr><td>Net Return</td><td>£16,507</td><td>£17,077</td><td>£27,402</td><td>£31,027</td><td>£33,048</td><td>£125,060</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>