<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>£28,596</td><td>£29,025</td><td>£29,751</td><td>£30,494</td><td>£31,409</td><td>£149,275</td></tr><tr><td>Total Expenses</td><td>£22,317</td><td>£22,405</td><td>£22,521</td><td>£22,639</td><td>£22,773</td><td>£112,656</td></tr><tr><td>Profit Before Tax</td><td>£6,279</td><td>£6,619</td><td>£7,230</td><td>£7,855</td><td>£8,636</td><td>£36,619</td></tr><tr><td>Profit After Tax      </td><td>£5,086</td><td>£5,362</td><td>£5,856</td><td>£6,363</td><td>£6,995</td><td>£29,662</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,275</td><td>£20,802</td><td>£26,569</td><td>£30,579</td><td>£100,225</td></tr><tr><td>Net Return</td><td>£16,086</td><td>£16,637</td><td>£26,658</td><td>£32,932</td><td>£37,574</td><td>£129,887</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>