<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>£25,224</td><td>£25,602</td><td>£26,242</td><td>£26,898</td><td>£27,705</td><td>£131,673</td></tr><tr><td>Total Expenses</td><td>£19,240</td><td>£19,324</td><td>£19,431</td><td>£19,540</td><td>£19,664</td><td>£97,199</td></tr><tr><td>Profit Before Tax</td><td>£5,984</td><td>£6,278</td><td>£6,811</td><td>£7,358</td><td>£8,042</td><td>£34,473</td></tr><tr><td>Profit After Tax      </td><td>£4,847</td><td>£5,085</td><td>£5,517</td><td>£5,960</td><td>£6,514</td><td>£27,923</td></tr><tr><td>Change In Property Value</td><td>£11,129</td><td>£11,463</td><td>£21,645</td><td>£24,912</td><td>£26,406</td><td>£95,555</td></tr><tr><td>Net Return</td><td>£15,976</td><td>£16,548</td><td>£27,162</td><td>£30,872</td><td>£32,920</td><td>£123,478</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>