<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>£29,700</td><td>£30,145</td><td>£30,899</td><td>£31,672</td><td>£32,622</td><td>£155,038</td></tr><tr><td>Total Expenses</td><td>£21,324</td><td>£21,380</td><td>£21,466</td><td>£21,554</td><td>£21,660</td><td>£107,383</td></tr><tr><td>Profit Before Tax</td><td>£8,376</td><td>£8,766</td><td>£9,433</td><td>£10,117</td><td>£10,962</td><td>£47,655</td></tr><tr><td>Profit After Tax      </td><td>£6,785</td><td>£7,100</td><td>£7,641</td><td>£8,195</td><td>£8,879</td><td>£38,600</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,545</td><td>£13,771</td><td>£18,913</td><td>£22,128</td><td>£63,857</td></tr><tr><td>Net Return</td><td>£11,285</td><td>£11,645</td><td>£21,412</td><td>£27,108</td><td>£31,007</td><td>£102,457</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>