<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>£26,592</td><td>£26,991</td><td>£27,666</td><td>£28,357</td><td>£29,208</td><td>£138,814</td></tr><tr><td>Total Expenses</td><td>£19,728</td><td>£19,814</td><td>£19,924</td><td>£20,038</td><td>£20,165</td><td>£99,669</td></tr><tr><td>Profit Before Tax</td><td>£6,864</td><td>£7,177</td><td>£7,741</td><td>£8,320</td><td>£9,043</td><td>£39,144</td></tr><tr><td>Profit After Tax      </td><td>£5,560</td><td>£5,813</td><td>£6,270</td><td>£6,739</td><td>£7,325</td><td>£31,707</td></tr><tr><td>Change In Property Value</td><td>£11,394</td><td>£11,736</td><td>£22,162</td><td>£25,506</td><td>£27,036</td><td>£97,835</td></tr><tr><td>Net Return</td><td>£16,954</td><td>£17,549</td><td>£28,432</td><td>£32,245</td><td>£34,361</td><td>£129,542</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>