<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>£23,928</td><td>£24,287</td><td>£24,651</td><td>£25,268</td><td>£25,899</td><td>£124,033</td></tr><tr><td>Total Expenses</td><td>£17,226</td><td>£17,312</td><td>£17,389</td><td>£17,493</td><td>£17,598</td><td>£87,018</td></tr><tr><td>Profit Before Tax</td><td>£6,702</td><td>£6,975</td><td>£7,262</td><td>£7,775</td><td>£8,301</td><td>£37,015</td></tr><tr><td>Profit After Tax      </td><td>£5,429</td><td>£5,650</td><td>£5,882</td><td>£6,298</td><td>£6,724</td><td>£29,982</td></tr><tr><td>Change In Property Value</td><td>£11,966</td><td>£22,595</td><td>£26,005</td><td>£27,565</td><td>£21,914</td><td>£110,044</td></tr><tr><td>Net Return</td><td>£17,394</td><td>£28,245</td><td>£31,887</td><td>£33,863</td><td>£28,638</td><td>£140,026</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>