<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£19,892</td><td>£19,944</td><td>£20,024</td><td>£20,106</td><td>£20,204</td><td>£100,169</td></tr><tr><td>Profit Before Tax</td><td>£7,408</td><td>£7,766</td><td>£8,378</td><td>£9,006</td><td>£9,782</td><td>£42,340</td></tr><tr><td>Profit After Tax      </td><td>£6,001</td><td>£6,290</td><td>£6,786</td><td>£7,295</td><td>£7,923</td><td>£34,296</td></tr><tr><td>Change In Property Value</td><td>£12,599</td><td>£12,976</td><td>£24,504</td><td>£28,202</td><td>£29,894</td><td>£108,174</td></tr><tr><td>Net Return</td><td>£18,599</td><td>£19,267</td><td>£31,290</td><td>£35,497</td><td>£37,817</td><td>£142,470</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>