<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>£24,804</td><td>£25,176</td><td>£25,554</td><td>£26,193</td><td>£26,847</td><td>£128,574</td></tr><tr><td>Total Expenses</td><td>£17,350</td><td>£17,438</td><td>£17,516</td><td>£17,622</td><td>£17,730</td><td>£87,657</td></tr><tr><td>Profit Before Tax</td><td>£7,454</td><td>£7,738</td><td>£8,037</td><td>£8,570</td><td>£9,117</td><td>£40,917</td></tr><tr><td>Profit After Tax      </td><td>£6,037</td><td>£6,268</td><td>£6,510</td><td>£6,942</td><td>£7,385</td><td>£33,143</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£18,037</td><td>£28,928</td><td>£32,590</td><td>£34,586</td><td>£29,362</td><td>£143,504</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>