<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>£27,432</td><td>£27,843</td><td>£28,540</td><td>£29,253</td><td>£30,131</td><td>£143,199</td></tr><tr><td>Total Expenses</td><td>£20,288</td><td>£20,375</td><td>£20,488</td><td>£20,603</td><td>£20,733</td><td>£102,487</td></tr><tr><td>Profit Before Tax</td><td>£7,144</td><td>£7,468</td><td>£8,052</td><td>£8,650</td><td>£9,397</td><td>£40,711</td></tr><tr><td>Profit After Tax      </td><td>£5,787</td><td>£6,049</td><td>£6,522</td><td>£7,007</td><td>£7,612</td><td>£32,976</td></tr><tr><td>Change In Property Value</td><td>£11,754</td><td>£12,107</td><td>£22,862</td><td>£26,312</td><td>£27,890</td><td>£100,924</td></tr><tr><td>Net Return</td><td>£17,541</td><td>£18,156</td><td>£29,384</td><td>£33,318</td><td>£35,502</td><td>£133,901</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>