<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>£24,396</td><td>£24,762</td><td>£25,381</td><td>£26,016</td><td>£26,796</td><td>£127,350</td></tr><tr><td>Total Expenses</td><td>£18,808</td><td>£18,856</td><td>£18,928</td><td>£19,003</td><td>£19,091</td><td>£94,686</td></tr><tr><td>Profit Before Tax</td><td>£5,588</td><td>£5,906</td><td>£6,453</td><td>£7,013</td><td>£7,704</td><td>£32,664</td></tr><tr><td>Profit After Tax      </td><td>£4,527</td><td>£4,784</td><td>£5,227</td><td>£5,680</td><td>£6,241</td><td>£26,458</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£10,249</td><td>£18,909</td><td>£24,151</td><td>£27,795</td><td>£91,103</td></tr><tr><td>Net Return</td><td>£14,525</td><td>£15,033</td><td>£24,136</td><td>£29,831</td><td>£34,036</td><td>£117,561</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>