<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>£26,628</td><td>£27,027</td><td>£27,703</td><td>£28,396</td><td>£29,248</td><td>£139,002</td></tr><tr><td>Total Expenses</td><td>£19,753</td><td>£19,839</td><td>£19,950</td><td>£20,063</td><td>£20,191</td><td>£99,796</td></tr><tr><td>Profit Before Tax</td><td>£6,875</td><td>£7,188</td><td>£7,753</td><td>£8,333</td><td>£9,057</td><td>£39,206</td></tr><tr><td>Profit After Tax      </td><td>£5,569</td><td>£5,822</td><td>£6,280</td><td>£6,750</td><td>£7,336</td><td>£31,757</td></tr><tr><td>Change In Property Value</td><td>£11,411</td><td>£11,753</td><td>£22,193</td><td>£25,543</td><td>£27,075</td><td>£97,975</td></tr><tr><td>Net Return</td><td>£16,979</td><td>£17,575</td><td>£28,474</td><td>£32,292</td><td>£34,411</td><td>£129,731</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>