<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>£25,836</td><td>£26,224</td><td>£26,879</td><td>£27,551</td><td>£28,378</td><td>£134,867</td></tr><tr><td>Total Expenses</td><td>£19,660</td><td>£19,745</td><td>£19,853</td><td>£19,964</td><td>£20,090</td><td>£99,313</td></tr><tr><td>Profit Before Tax</td><td>£6,176</td><td>£6,479</td><td>£7,026</td><td>£7,587</td><td>£8,288</td><td>£35,555</td></tr><tr><td>Profit After Tax      </td><td>£5,002</td><td>£5,248</td><td>£5,691</td><td>£6,145</td><td>£6,713</td><td>£28,799</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£16,402</td><td>£16,990</td><td>£27,864</td><td>£31,664</td><td>£33,763</td><td>£126,683</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>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>