<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£19,085</td><td>£19,168</td><td>£19,275</td><td>£19,384</td><td>£19,506</td><td>£96,418</td></tr><tr><td>Profit Before Tax</td><td>£5,911</td><td>£6,203</td><td>£6,731</td><td>£7,272</td><td>£7,949</td><td>£34,065</td></tr><tr><td>Profit After Tax      </td><td>£4,788</td><td>£5,024</td><td>£5,452</td><td>£5,890</td><td>£6,439</td><td>£27,593</td></tr><tr><td>Change In Property Value</td><td>£11,029</td><td>£11,359</td><td>£21,450</td><td>£24,687</td><td>£26,169</td><td>£94,694</td></tr><tr><td>Net Return</td><td>£15,817</td><td>£16,384</td><td>£26,902</td><td>£30,577</td><td>£32,607</td><td>£122,287</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>