<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>£26,604</td><td>£27,003</td><td>£27,678</td><td>£28,370</td><td>£29,221</td><td>£138,876</td></tr><tr><td>Total Expenses</td><td>£19,737</td><td>£19,823</td><td>£19,933</td><td>£20,046</td><td>£20,174</td><td>£99,713</td></tr><tr><td>Profit Before Tax</td><td>£6,867</td><td>£7,180</td><td>£7,745</td><td>£8,324</td><td>£9,047</td><td>£39,163</td></tr><tr><td>Profit After Tax      </td><td>£5,562</td><td>£5,816</td><td>£6,273</td><td>£6,742</td><td>£7,328</td><td>£31,722</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£16,962</td><td>£17,558</td><td>£28,446</td><td>£32,261</td><td>£34,378</td><td>£129,606</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>