<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>£23,820</td><td>£24,177</td><td>£24,782</td><td>£25,401</td><td>£26,163</td><td>£124,344</td></tr><tr><td>Total Expenses</td><td>£17,959</td><td>£18,006</td><td>£18,077</td><td>£18,150</td><td>£18,237</td><td>£90,428</td></tr><tr><td>Profit Before Tax</td><td>£5,862</td><td>£6,172</td><td>£6,705</td><td>£7,251</td><td>£7,927</td><td>£33,916</td></tr><tr><td>Profit After Tax      </td><td>£4,748</td><td>£4,999</td><td>£5,431</td><td>£5,874</td><td>£6,421</td><td>£27,472</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,738</td><td>£17,966</td><td>£22,946</td><td>£26,409</td><td>£86,558</td></tr><tr><td>Net Return</td><td>£14,248</td><td>£14,736</td><td>£23,397</td><td>£28,820</td><td>£32,830</td><td>£114,030</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>94%</td></tr></tbody></table></div></div></template></turbo-stream>