<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>£26,928</td><td>£27,332</td><td>£28,015</td><td>£28,716</td><td>£29,577</td><td>£140,568</td></tr><tr><td>Total Expenses</td><td>£19,958</td><td>£20,044</td><td>£20,155</td><td>£20,269</td><td>£20,398</td><td>£100,825</td></tr><tr><td>Profit Before Tax</td><td>£6,970</td><td>£7,288</td><td>£7,860</td><td>£8,446</td><td>£9,179</td><td>£39,743</td></tr><tr><td>Profit After Tax      </td><td>£5,646</td><td>£5,903</td><td>£6,366</td><td>£6,841</td><td>£7,435</td><td>£32,192</td></tr><tr><td>Change In Property Value</td><td>£11,543</td><td>£11,889</td><td>£22,450</td><td>£25,838</td><td>£27,388</td><td>£99,107</td></tr><tr><td>Net Return</td><td>£17,188</td><td>£17,792</td><td>£28,816</td><td>£32,679</td><td>£34,823</td><td>£131,299</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>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>