<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>£24,828</td><td>£25,200</td><td>£25,578</td><td>£26,218</td><td>£26,873</td><td>£128,698</td></tr><tr><td>Total Expenses</td><td>£17,369</td><td>£17,456</td><td>£17,535</td><td>£17,641</td><td>£17,749</td><td>£87,750</td></tr><tr><td>Profit Before Tax</td><td>£7,459</td><td>£7,744</td><td>£8,043</td><td>£8,577</td><td>£9,124</td><td>£40,949</td></tr><tr><td>Profit After Tax      </td><td>£6,042</td><td>£6,273</td><td>£6,515</td><td>£6,948</td><td>£7,391</td><td>£33,168</td></tr><tr><td>Change In Property Value</td><td>£12,015</td><td>£22,688</td><td>£26,112</td><td>£27,679</td><td>£22,005</td><td>£110,499</td></tr><tr><td>Net Return</td><td>£18,057</td><td>£28,961</td><td>£32,627</td><td>£34,626</td><td>£29,396</td><td>£143,668</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>