<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>£27,900</td><td>£28,319</td><td>£29,026</td><td>£29,752</td><td>£30,645</td><td>£145,642</td></tr><tr><td>Total Expenses</td><td>£21,144</td><td>£21,197</td><td>£21,279</td><td>£21,362</td><td>£21,462</td><td>£106,444</td></tr><tr><td>Profit Before Tax</td><td>£6,756</td><td>£7,121</td><td>£7,748</td><td>£8,390</td><td>£9,183</td><td>£39,198</td></tr><tr><td>Profit After Tax      </td><td>£5,473</td><td>£5,768</td><td>£6,276</td><td>£6,796</td><td>£7,438</td><td>£31,750</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,301</td><td>£26,513</td><td>£30,514</td><td>£32,345</td><td>£121,423</td></tr><tr><td>Net Return</td><td>£21,223</td><td>£22,070</td><td>£32,789</td><td>£37,310</td><td>£39,783</td><td>£153,173</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>