<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>£25,620</td><td>£26,132</td><td>£26,655</td><td>£27,321</td><td>£28,004</td><td>£133,733</td></tr><tr><td>Total Expenses</td><td>£18,076</td><td>£18,177</td><td>£18,270</td><td>£18,378</td><td>£18,489</td><td>£91,390</td></tr><tr><td>Profit Before Tax</td><td>£7,545</td><td>£7,956</td><td>£8,385</td><td>£8,943</td><td>£9,515</td><td>£42,343</td></tr><tr><td>Profit After Tax      </td><td>£6,111</td><td>£6,444</td><td>£6,792</td><td>£7,244</td><td>£7,707</td><td>£34,298</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£21,630</td><td>£27,254</td><td>£28,889</td><td>£25,519</td><td>£115,891</td></tr><tr><td>Net Return</td><td>£18,711</td><td>£28,074</td><td>£34,046</td><td>£36,133</td><td>£33,226</td><td>£150,189</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>12%</td><td>18%</td><td>22%</td><td>23%</td><td>21%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>