<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>£24,156</td><td>£24,518</td><td>£25,131</td><td>£25,760</td><td>£26,532</td><td>£126,098</td></tr><tr><td>Total Expenses</td><td>£18,103</td><td>£18,186</td><td>£18,290</td><td>£18,397</td><td>£18,517</td><td>£91,492</td></tr><tr><td>Profit Before Tax</td><td>£6,053</td><td>£6,333</td><td>£6,841</td><td>£7,363</td><td>£8,016</td><td>£34,605</td></tr><tr><td>Profit After Tax      </td><td>£4,903</td><td>£5,129</td><td>£5,541</td><td>£5,964</td><td>£6,493</td><td>£28,030</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£15,253</td><td>£15,790</td><td>£25,672</td><td>£29,132</td><td>£31,051</td><td>£116,898</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>