<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>£27,372</td><td>£27,783</td><td>£28,477</td><td>£29,189</td><td>£30,065</td><td>£142,886</td></tr><tr><td>Total Expenses</td><td>£19,615</td><td>£19,702</td><td>£19,815</td><td>£19,930</td><td>£20,060</td><td>£99,122</td></tr><tr><td>Profit Before Tax</td><td>£7,757</td><td>£8,080</td><td>£8,662</td><td>£9,259</td><td>£10,005</td><td>£43,763</td></tr><tr><td>Profit After Tax      </td><td>£6,283</td><td>£6,545</td><td>£7,016</td><td>£7,500</td><td>£8,104</td><td>£35,448</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£17,533</td><td>£18,132</td><td>£28,898</td><td>£32,683</td><td>£34,798</td><td>£132,044</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>