<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>£27,456</td><td>£27,868</td><td>£28,565</td><td>£29,279</td><td>£30,157</td><td>£143,324</td></tr><tr><td>Total Expenses</td><td>£21,099</td><td>£21,152</td><td>£21,232</td><td>£21,315</td><td>£21,413</td><td>£106,212</td></tr><tr><td>Profit Before Tax</td><td>£6,357</td><td>£6,716</td><td>£7,332</td><td>£7,964</td><td>£8,744</td><td>£37,112</td></tr><tr><td>Profit After Tax      </td><td>£5,149</td><td>£5,440</td><td>£5,939</td><td>£6,451</td><td>£7,082</td><td>£30,061</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£16,399</td><td>£16,971</td><td>£27,214</td><td>£33,624</td><td>£38,356</td><td>£132,564</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>