<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>£23,796</td><td>£24,153</td><td>£24,757</td><td>£25,376</td><td>£26,137</td><td>£124,218</td></tr><tr><td>Total Expenses</td><td>£17,869</td><td>£17,951</td><td>£18,054</td><td>£18,160</td><td>£18,279</td><td>£90,313</td></tr><tr><td>Profit Before Tax</td><td>£5,927</td><td>£6,202</td><td>£6,703</td><td>£7,216</td><td>£7,858</td><td>£33,906</td></tr><tr><td>Profit After Tax      </td><td>£4,801</td><td>£5,024</td><td>£5,429</td><td>£5,845</td><td>£6,365</td><td>£27,464</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,713</td><td>£16,075</td><td>£20,531</td><td>£23,629</td><td>£77,447</td></tr><tr><td>Net Return</td><td>£13,301</td><td>£13,736</td><td>£21,504</td><td>£26,376</td><td>£29,994</td><td>£104,911</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>