<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>£25,200</td><td>£25,704</td><td>£26,347</td><td>£27,005</td><td>£27,680</td><td>£131,936</td></tr><tr><td>Total Expenses</td><td>£18,406</td><td>£18,503</td><td>£18,610</td><td>£18,720</td><td>£18,830</td><td>£93,068</td></tr><tr><td>Profit Before Tax</td><td>£6,794</td><td>£7,201</td><td>£7,737</td><td>£8,286</td><td>£8,851</td><td>£38,868</td></tr><tr><td>Profit After Tax      </td><td>£5,503</td><td>£5,833</td><td>£6,267</td><td>£6,711</td><td>£7,169</td><td>£31,483</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£16,003</td><td>£16,648</td><td>£24,833</td><td>£30,104</td><td>£31,965</td><td>£119,553</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>13%</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>