<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>£27,036</td><td>£27,442</td><td>£28,128</td><td>£28,831</td><td>£29,696</td><td>£141,132</td></tr><tr><td>Total Expenses</td><td>£20,027</td><td>£20,113</td><td>£20,225</td><td>£20,339</td><td>£20,468</td><td>£101,173</td></tr><tr><td>Profit Before Tax</td><td>£7,009</td><td>£7,328</td><td>£7,903</td><td>£8,492</td><td>£9,227</td><td>£39,959</td></tr><tr><td>Profit After Tax      </td><td>£5,677</td><td>£5,936</td><td>£6,401</td><td>£6,878</td><td>£7,474</td><td>£32,367</td></tr><tr><td>Change In Property Value</td><td>£11,587</td><td>£11,934</td><td>£22,536</td><td>£25,937</td><td>£27,493</td><td>£99,486</td></tr><tr><td>Net Return</td><td>£17,264</td><td>£17,870</td><td>£28,937</td><td>£32,815</td><td>£34,967</td><td>£131,853</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>