<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>£23,772</td><td>£24,129</td><td>£24,732</td><td>£25,350</td><td>£26,111</td><td>£124,093</td></tr><tr><td>Total Expenses</td><td>£18,669</td><td>£18,751</td><td>£18,854</td><td>£18,960</td><td>£19,079</td><td>£94,313</td></tr><tr><td>Profit Before Tax</td><td>£5,103</td><td>£5,378</td><td>£5,878</td><td>£6,390</td><td>£7,032</td><td>£29,780</td></tr><tr><td>Profit After Tax      </td><td>£4,133</td><td>£4,356</td><td>£4,761</td><td>£5,176</td><td>£5,696</td><td>£24,122</td></tr><tr><td>Change In Property Value</td><td>£10,807</td><td>£11,131</td><td>£21,019</td><td>£24,191</td><td>£25,643</td><td>£92,791</td></tr><tr><td>Net Return</td><td>£14,940</td><td>£15,487</td><td>£25,780</td><td>£29,367</td><td>£31,339</td><td>£116,913</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>