<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>£26,520</td><td>£26,918</td><td>£27,591</td><td>£28,281</td><td>£29,129</td><td>£138,438</td></tr><tr><td>Total Expenses</td><td>£20,125</td><td>£20,211</td><td>£20,321</td><td>£20,434</td><td>£20,562</td><td>£101,653</td></tr><tr><td>Profit Before Tax</td><td>£6,395</td><td>£6,707</td><td>£7,269</td><td>£7,846</td><td>£8,567</td><td>£36,785</td></tr><tr><td>Profit After Tax      </td><td>£5,180</td><td>£5,432</td><td>£5,888</td><td>£6,356</td><td>£6,940</td><td>£29,796</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£16,880</td><td>£17,483</td><td>£28,645</td><td>£32,546</td><td>£34,701</td><td>£130,255</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>