<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>£27,396</td><td>£27,807</td><td>£28,502</td><td>£29,215</td><td>£30,091</td><td>£143,011</td></tr><tr><td>Total Expenses</td><td>£19,705</td><td>£19,757</td><td>£19,838</td><td>£19,920</td><td>£20,018</td><td>£99,238</td></tr><tr><td>Profit Before Tax</td><td>£7,691</td><td>£8,050</td><td>£8,665</td><td>£9,295</td><td>£10,073</td><td>£43,773</td></tr><tr><td>Profit After Tax      </td><td>£6,230</td><td>£6,520</td><td>£7,018</td><td>£7,529</td><td>£8,159</td><td>£35,456</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£8,466</td><td>£17,271</td><td>£22,452</td><td>£23,574</td><td>£80,063</td></tr><tr><td>Net Return</td><td>£14,530</td><td>£14,986</td><td>£24,289</td><td>£29,981</td><td>£31,734</td><td>£115,519</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>86%</td></tr></tbody></table></div></div></template></turbo-stream>