<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>£27,876</td><td>£28,294</td><td>£29,001</td><td>£29,727</td><td>£30,618</td><td>£145,516</td></tr><tr><td>Total Expenses</td><td>£21,054</td><td>£21,142</td><td>£21,256</td><td>£21,372</td><td>£21,504</td><td>£106,329</td></tr><tr><td>Profit Before Tax</td><td>£6,822</td><td>£7,152</td><td>£7,746</td><td>£8,354</td><td>£9,114</td><td>£39,188</td></tr><tr><td>Profit After Tax      </td><td>£5,526</td><td>£5,793</td><td>£6,274</td><td>£6,767</td><td>£7,383</td><td>£31,742</td></tr><tr><td>Change In Property Value</td><td>£12,300</td><td>£12,669</td><td>£23,923</td><td>£27,534</td><td>£29,186</td><td>£105,611</td></tr><tr><td>Net Return</td><td>£17,826</td><td>£18,462</td><td>£30,197</td><td>£34,301</td><td>£36,568</td><td>£137,354</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>