<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>£26,244</td><td>£26,638</td><td>£27,304</td><td>£27,986</td><td>£28,826</td><td>£136,997</td></tr><tr><td>Total Expenses</td><td>£19,501</td><td>£19,586</td><td>£19,695</td><td>£19,808</td><td>£19,934</td><td>£98,524</td></tr><tr><td>Profit Before Tax</td><td>£6,743</td><td>£7,052</td><td>£7,608</td><td>£8,179</td><td>£8,892</td><td>£38,474</td></tr><tr><td>Profit After Tax      </td><td>£5,462</td><td>£5,712</td><td>£6,163</td><td>£6,625</td><td>£7,202</td><td>£31,164</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,586</td><td>£21,878</td><td>£25,180</td><td>£26,691</td><td>£96,583</td></tr><tr><td>Net Return</td><td>£16,711</td><td>£17,298</td><td>£28,041</td><td>£31,804</td><td>£33,893</td><td>£127,746</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>