<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>£25,872</td><td>£26,260</td><td>£26,917</td><td>£27,589</td><td>£28,417</td><td>£135,055</td></tr><tr><td>Total Expenses</td><td>£19,465</td><td>£19,550</td><td>£19,659</td><td>£19,770</td><td>£19,895</td><td>£98,339</td></tr><tr><td>Profit Before Tax</td><td>£6,407</td><td>£6,710</td><td>£7,258</td><td>£7,820</td><td>£8,522</td><td>£36,716</td></tr><tr><td>Profit After Tax      </td><td>£5,189</td><td>£5,435</td><td>£5,879</td><td>£6,334</td><td>£6,903</td><td>£29,740</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£21,302</td><td>£72,346</td></tr><tr><td>Net Return</td><td>£12,689</td><td>£13,085</td><td>£21,485</td><td>£26,622</td><td>£28,205</td><td>£102,086</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>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>