<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>£26,016</td><td>£26,406</td><td>£27,066</td><td>£27,743</td><td>£28,575</td><td>£135,807</td></tr><tr><td>Total Expenses</td><td>£19,567</td><td>£19,617</td><td>£19,694</td><td>£19,773</td><td>£19,867</td><td>£98,517</td></tr><tr><td>Profit Before Tax</td><td>£6,449</td><td>£6,789</td><td>£7,372</td><td>£7,970</td><td>£8,709</td><td>£37,290</td></tr><tr><td>Profit After Tax      </td><td>£5,224</td><td>£5,499</td><td>£5,972</td><td>£6,456</td><td>£7,054</td><td>£30,205</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£10,634</td><td>£19,620</td><td>£25,060</td><td>£28,841</td><td>£94,531</td></tr><tr><td>Net Return</td><td>£15,599</td><td>£16,133</td><td>£25,592</td><td>£31,516</td><td>£35,896</td><td>£124,736</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>