<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>£24,096</td><td>£24,457</td><td>£25,069</td><td>£25,696</td><td>£26,466</td><td>£125,784</td></tr><tr><td>Total Expenses</td><td>£18,891</td><td>£18,973</td><td>£19,077</td><td>£19,184</td><td>£19,304</td><td>£95,429</td></tr><tr><td>Profit Before Tax</td><td>£5,205</td><td>£5,484</td><td>£5,992</td><td>£6,512</td><td>£7,163</td><td>£30,356</td></tr><tr><td>Profit After Tax      </td><td>£4,216</td><td>£4,442</td><td>£4,853</td><td>£5,275</td><td>£5,802</td><td>£24,588</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£21,298</td><td>£24,512</td><td>£25,982</td><td>£94,020</td></tr><tr><td>Net Return</td><td>£15,166</td><td>£15,721</td><td>£26,151</td><td>£29,786</td><td>£31,784</td><td>£118,608</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>