<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>£27,360</td><td>£27,770</td><td>£28,465</td><td>£29,176</td><td>£30,052</td><td>£142,823</td></tr><tr><td>Total Expenses</td><td>£20,700</td><td>£20,787</td><td>£20,899</td><td>£21,014</td><td>£21,145</td><td>£104,545</td></tr><tr><td>Profit Before Tax</td><td>£6,660</td><td>£6,983</td><td>£7,565</td><td>£8,162</td><td>£8,907</td><td>£38,278</td></tr><tr><td>Profit After Tax      </td><td>£5,395</td><td>£5,657</td><td>£6,128</td><td>£6,611</td><td>£7,215</td><td>£31,005</td></tr><tr><td>Change In Property Value</td><td>£12,071</td><td>£12,433</td><td>£23,478</td><td>£27,021</td><td>£28,642</td><td>£103,645</td></tr><tr><td>Net Return</td><td>£17,466</td><td>£18,090</td><td>£29,606</td><td>£33,632</td><td>£35,857</td><td>£134,650</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>