<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>£24,372</td><td>£24,738</td><td>£25,356</td><td>£25,990</td><td>£26,770</td><td>£127,225</td></tr><tr><td>Total Expenses</td><td>£17,815</td><td>£17,863</td><td>£17,936</td><td>£18,010</td><td>£18,099</td><td>£89,724</td></tr><tr><td>Profit Before Tax</td><td>£6,557</td><td>£6,874</td><td>£7,420</td><td>£7,980</td><td>£8,671</td><td>£37,501</td></tr><tr><td>Profit After Tax      </td><td>£5,311</td><td>£5,568</td><td>£6,010</td><td>£6,463</td><td>£7,023</td><td>£30,376</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£17,729</td><td>£22,644</td><td>£26,061</td><td>£85,419</td></tr><tr><td>Net Return</td><td>£14,686</td><td>£15,177</td><td>£23,740</td><td>£29,108</td><td>£33,085</td><td>£115,795</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>25%</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>