<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>£25,896</td><td>£26,284</td><td>£26,942</td><td>£27,615</td><td>£28,444</td><td>£135,181</td></tr><tr><td>Total Expenses</td><td>£19,269</td><td>£19,354</td><td>£19,463</td><td>£19,574</td><td>£19,700</td><td>£97,360</td></tr><tr><td>Profit Before Tax</td><td>£6,627</td><td>£6,930</td><td>£7,479</td><td>£8,041</td><td>£8,744</td><td>£37,821</td></tr><tr><td>Profit After Tax      </td><td>£5,368</td><td>£5,613</td><td>£6,058</td><td>£6,513</td><td>£7,083</td><td>£30,635</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£16,468</td><td>£17,046</td><td>£27,647</td><td>£31,361</td><td>£33,421</td><td>£125,942</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</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>