<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>£24,096</td><td>£24,457</td><td>£24,824</td><td>£25,445</td><td>£26,081</td><td>£124,904</td></tr><tr><td>Total Expenses</td><td>£17,119</td><td>£17,205</td><td>£17,283</td><td>£17,386</td><td>£17,493</td><td>£86,485</td></tr><tr><td>Profit Before Tax</td><td>£6,977</td><td>£7,253</td><td>£7,542</td><td>£8,058</td><td>£8,588</td><td>£38,418</td></tr><tr><td>Profit After Tax      </td><td>£5,652</td><td>£5,875</td><td>£6,109</td><td>£6,527</td><td>£6,957</td><td>£31,119</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£18,219</td><td>£23,270</td><td>£26,782</td><td>£18,926</td><td>£97,072</td></tr><tr><td>Net Return</td><td>£15,527</td><td>£24,094</td><td>£29,379</td><td>£33,309</td><td>£25,882</td><td>£128,191</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>