<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>£25,020</td><td>£25,395</td><td>£26,030</td><td>£26,681</td><td>£27,481</td><td>£130,608</td></tr><tr><td>Total Expenses</td><td>£19,102</td><td>£19,186</td><td>£19,292</td><td>£19,401</td><td>£19,524</td><td>£96,506</td></tr><tr><td>Profit Before Tax</td><td>£5,918</td><td>£6,209</td><td>£6,738</td><td>£7,280</td><td>£7,957</td><td>£34,102</td></tr><tr><td>Profit After Tax      </td><td>£4,793</td><td>£5,030</td><td>£5,458</td><td>£5,896</td><td>£6,445</td><td>£27,622</td></tr><tr><td>Change In Property Value</td><td>£11,040</td><td>£11,371</td><td>£21,473</td><td>£24,713</td><td>£26,196</td><td>£94,793</td></tr><tr><td>Net Return</td><td>£15,833</td><td>£16,401</td><td>£26,930</td><td>£30,610</td><td>£32,641</td><td>£122,415</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>