<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>£19,087</td><td>£19,170</td><td>£19,277</td><td>£19,386</td><td>£19,508</td><td>£96,428</td></tr><tr><td>Profit Before Tax</td><td>£5,909</td><td>£6,201</td><td>£6,728</td><td>£7,270</td><td>£7,947</td><td>£34,055</td></tr><tr><td>Profit After Tax      </td><td>£4,786</td><td>£5,022</td><td>£5,450</td><td>£5,888</td><td>£6,437</td><td>£27,584</td></tr><tr><td>Change In Property Value</td><td>£11,030</td><td>£11,361</td><td>£21,453</td><td>£24,691</td><td>£26,172</td><td>£94,707</td></tr><tr><td>Net Return</td><td>£15,816</td><td>£16,383</td><td>£26,903</td><td>£30,579</td><td>£32,609</td><td>£122,292</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>