<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>£25,548</td><td>£25,931</td><td>£26,580</td><td>£27,244</td><td>£28,061</td><td>£133,364</td></tr><tr><td>Total Expenses</td><td>£19,036</td><td>£19,120</td><td>£19,228</td><td>£19,339</td><td>£19,463</td><td>£96,187</td></tr><tr><td>Profit Before Tax</td><td>£6,512</td><td>£6,811</td><td>£7,351</td><td>£7,905</td><td>£8,598</td><td>£37,177</td></tr><tr><td>Profit After Tax      </td><td>£5,275</td><td>£5,517</td><td>£5,954</td><td>£6,403</td><td>£6,965</td><td>£30,114</td></tr><tr><td>Change In Property Value</td><td>£9,125</td><td>£9,353</td><td>£17,257</td><td>£22,040</td><td>£25,367</td><td>£83,142</td></tr><tr><td>Net Return</td><td>£14,400</td><td>£14,870</td><td>£23,211</td><td>£28,444</td><td>£32,331</td><td>£113,255</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>