<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£20,668</td><td>£20,756</td><td>£20,870</td><td>£20,986</td><td>£21,119</td><td>£104,398</td></tr><tr><td>Profit Before Tax</td><td>£7,328</td><td>£7,660</td><td>£8,257</td><td>£8,868</td><td>£9,632</td><td>£41,745</td></tr><tr><td>Profit After Tax      </td><td>£5,936</td><td>£6,205</td><td>£6,688</td><td>£7,183</td><td>£7,802</td><td>£33,814</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,358</td><td>£23,337</td><td>£26,859</td><td>£28,470</td><td>£103,023</td></tr><tr><td>Net Return</td><td>£17,934</td><td>£18,563</td><td>£30,025</td><td>£34,042</td><td>£36,272</td><td>£136,836</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>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>