<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>£26,556</td><td>£26,954</td><td>£27,359</td><td>£28,043</td><td>£28,744</td><td>£137,655</td></tr><tr><td>Total Expenses</td><td>£19,134</td><td>£19,224</td><td>£19,306</td><td>£19,416</td><td>£19,529</td><td>£96,609</td></tr><tr><td>Profit Before Tax</td><td>£7,422</td><td>£7,730</td><td>£8,053</td><td>£8,627</td><td>£9,215</td><td>£41,047</td></tr><tr><td>Profit After Tax      </td><td>£6,012</td><td>£6,261</td><td>£6,523</td><td>£6,988</td><td>£7,464</td><td>£33,248</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£20,756</td><td>£26,510</td><td>£30,511</td><td>£21,561</td><td>£110,589</td></tr><tr><td>Net Return</td><td>£17,262</td><td>£27,018</td><td>£33,033</td><td>£37,499</td><td>£29,025</td><td>£143,837</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>