<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>£26,400</td><td>£26,796</td><td>£27,466</td><td>£28,153</td><td>£28,997</td><td>£137,812</td></tr><tr><td>Total Expenses</td><td>£19,010</td><td>£19,061</td><td>£19,139</td><td>£19,218</td><td>£19,314</td><td>£95,742</td></tr><tr><td>Profit Before Tax</td><td>£7,390</td><td>£7,735</td><td>£8,327</td><td>£8,934</td><td>£9,684</td><td>£42,070</td></tr><tr><td>Profit After Tax      </td><td>£5,986</td><td>£6,265</td><td>£6,745</td><td>£7,237</td><td>£7,844</td><td>£34,076</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,169</td></tr><tr><td>Net Return</td><td>£13,986</td><td>£14,425</td><td>£23,391</td><td>£28,877</td><td>£30,566</td><td>£111,245</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>