<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>£24,240</td><td>£24,604</td><td>£25,219</td><td>£25,849</td><td>£26,625</td><td>£126,536</td></tr><tr><td>Total Expenses</td><td>£18,567</td><td>£18,650</td><td>£18,754</td><td>£18,861</td><td>£18,981</td><td>£93,813</td></tr><tr><td>Profit Before Tax</td><td>£5,673</td><td>£5,954</td><td>£6,465</td><td>£6,988</td><td>£7,644</td><td>£32,723</td></tr><tr><td>Profit After Tax      </td><td>£4,595</td><td>£4,823</td><td>£5,236</td><td>£5,660</td><td>£6,191</td><td>£26,506</td></tr><tr><td>Change In Property Value</td><td>£10,694</td><td>£11,015</td><td>£20,800</td><td>£23,939</td><td>£25,375</td><td>£91,824</td></tr><tr><td>Net Return</td><td>£15,289</td><td>£15,838</td><td>£26,037</td><td>£29,600</td><td>£31,567</td><td>£118,330</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>