<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>£27,144</td><td>£27,551</td><td>£28,240</td><td>£28,946</td><td>£29,814</td><td>£141,695</td></tr><tr><td>Total Expenses</td><td>£20,870</td><td>£20,922</td><td>£21,002</td><td>£21,083</td><td>£21,181</td><td>£105,057</td></tr><tr><td>Profit Before Tax</td><td>£6,274</td><td>£6,629</td><td>£7,238</td><td>£7,863</td><td>£8,634</td><td>£36,638</td></tr><tr><td>Profit After Tax      </td><td>£5,082</td><td>£5,370</td><td>£5,863</td><td>£6,369</td><td>£6,993</td><td>£29,677</td></tr><tr><td>Change In Property Value</td><td>£11,125</td><td>£11,403</td><td>£21,039</td><td>£26,871</td><td>£30,926</td><td>£101,364</td></tr><tr><td>Net Return</td><td>£16,207</td><td>£16,773</td><td>£26,902</td><td>£33,240</td><td>£37,920</td><td>£131,041</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>