<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>£25,092</td><td>£25,468</td><td>£26,105</td><td>£26,758</td><td>£27,560</td><td>£130,984</td></tr><tr><td>Total Expenses</td><td>£19,146</td><td>£19,230</td><td>£19,336</td><td>£19,445</td><td>£19,568</td><td>£96,726</td></tr><tr><td>Profit Before Tax</td><td>£5,946</td><td>£6,239</td><td>£6,769</td><td>£7,312</td><td>£7,992</td><td>£34,258</td></tr><tr><td>Profit After Tax      </td><td>£4,816</td><td>£5,053</td><td>£5,483</td><td>£5,923</td><td>£6,474</td><td>£27,749</td></tr><tr><td>Change In Property Value</td><td>£11,068</td><td>£11,400</td><td>£21,526</td><td>£24,775</td><td>£26,261</td><td>£95,029</td></tr><tr><td>Net Return</td><td>£15,884</td><td>£16,453</td><td>£27,009</td><td>£30,698</td><td>£32,735</td><td>£122,778</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>