<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>£24,948</td><td>£25,447</td><td>£25,956</td><td>£26,605</td><td>£27,270</td><td>£130,226</td></tr><tr><td>Total Expenses</td><td>£19,050</td><td>£19,113</td><td>£19,174</td><td>£19,249</td><td>£19,326</td><td>£95,912</td></tr><tr><td>Profit Before Tax</td><td>£5,898</td><td>£6,334</td><td>£6,782</td><td>£7,356</td><td>£7,944</td><td>£34,314</td></tr><tr><td>Profit After Tax      </td><td>£4,777</td><td>£5,131</td><td>£5,494</td><td>£5,958</td><td>£6,434</td><td>£27,794</td></tr><tr><td>Change In Property Value</td><td>£14,970</td><td>£25,699</td><td>£32,380</td><td>£34,323</td><td>£30,319</td><td>£137,690</td></tr><tr><td>Net Return</td><td>£19,747</td><td>£30,829</td><td>£37,874</td><td>£40,281</td><td>£36,753</td><td>£165,484</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>16%</td><td>25%</td><td>30%</td><td>32%</td><td>29%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>