<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>£26,496</td><td>£26,893</td><td>£27,297</td><td>£27,979</td><td>£28,679</td><td>£137,344</td></tr><tr><td>Total Expenses</td><td>£19,237</td><td>£19,289</td><td>£19,340</td><td>£19,419</td><td>£19,499</td><td>£96,784</td></tr><tr><td>Profit Before Tax</td><td>£7,259</td><td>£7,604</td><td>£7,957</td><td>£8,561</td><td>£9,179</td><td>£40,560</td></tr><tr><td>Profit After Tax      </td><td>£5,880</td><td>£6,159</td><td>£6,445</td><td>£6,934</td><td>£7,435</td><td>£32,854</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£23,063</td><td>£29,456</td><td>£33,901</td><td>£23,957</td><td>£122,876</td></tr><tr><td>Net Return</td><td>£18,380</td><td>£29,222</td><td>£35,901</td><td>£40,835</td><td>£31,392</td><td>£155,730</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>