<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>£25,548</td><td>£25,931</td><td>£26,580</td><td>£27,244</td><td>£28,061</td><td>£133,364</td></tr><tr><td>Total Expenses</td><td>£19,459</td><td>£19,543</td><td>£19,651</td><td>£19,761</td><td>£19,886</td><td>£98,300</td></tr><tr><td>Profit Before Tax</td><td>£6,089</td><td>£6,388</td><td>£6,928</td><td>£7,483</td><td>£8,176</td><td>£35,064</td></tr><tr><td>Profit After Tax      </td><td>£4,932</td><td>£5,174</td><td>£5,612</td><td>£6,061</td><td>£6,622</td><td>£28,402</td></tr><tr><td>Change In Property Value</td><td>£11,270</td><td>£11,608</td><td>£21,919</td><td>£25,227</td><td>£26,741</td><td>£96,764</td></tr><tr><td>Net Return</td><td>£16,202</td><td>£16,782</td><td>£27,531</td><td>£31,288</td><td>£33,363</td><td>£125,166</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>