<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>£24,072</td><td>£24,433</td><td>£25,044</td><td>£25,670</td><td>£26,440</td><td>£125,659</td></tr><tr><td>Total Expenses</td><td>£18,452</td><td>£18,534</td><td>£18,638</td><td>£18,745</td><td>£18,864</td><td>£93,234</td></tr><tr><td>Profit Before Tax</td><td>£5,620</td><td>£5,899</td><td>£6,406</td><td>£6,925</td><td>£7,576</td><td>£32,425</td></tr><tr><td>Profit After Tax      </td><td>£4,552</td><td>£4,778</td><td>£5,189</td><td>£5,609</td><td>£6,136</td><td>£26,264</td></tr><tr><td>Change In Property Value</td><td>£10,620</td><td>£10,939</td><td>£20,656</td><td>£23,773</td><td>£25,199</td><td>£91,186</td></tr><tr><td>Net Return</td><td>£15,172</td><td>£15,717</td><td>£25,844</td><td>£29,382</td><td>£31,336</td><td>£117,451</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>23%</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>