<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>£25,656</td><td>£26,041</td><td>£26,431</td><td>£27,092</td><td>£27,770</td><td>£132,990</td></tr><tr><td>Total Expenses</td><td>£18,349</td><td>£18,400</td><td>£18,449</td><td>£18,526</td><td>£18,604</td><td>£92,327</td></tr><tr><td>Profit Before Tax</td><td>£7,307</td><td>£7,641</td><td>£7,982</td><td>£8,567</td><td>£9,166</td><td>£40,663</td></tr><tr><td>Profit After Tax      </td><td>£5,919</td><td>£6,189</td><td>£6,466</td><td>£6,939</td><td>£7,424</td><td>£32,937</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£19,380</td><td>£25,194</td><td>£26,454</td><td>£19,443</td><td>£99,971</td></tr><tr><td>Net Return</td><td>£15,419</td><td>£25,569</td><td>£31,660</td><td>£33,393</td><td>£26,868</td><td>£132,908</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>22%</td><td>17%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>