<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>£25,500</td><td>£25,883</td><td>£26,530</td><td>£27,193</td><td>£28,009</td><td>£133,113</td></tr><tr><td>Total Expenses</td><td>£19,428</td><td>£19,512</td><td>£19,620</td><td>£19,730</td><td>£19,854</td><td>£98,145</td></tr><tr><td>Profit Before Tax</td><td>£6,072</td><td>£6,370</td><td>£6,910</td><td>£7,463</td><td>£8,154</td><td>£34,968</td></tr><tr><td>Profit After Tax      </td><td>£4,918</td><td>£5,160</td><td>£5,597</td><td>£6,045</td><td>£6,605</td><td>£28,324</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£16,168</td><td>£16,747</td><td>£27,478</td><td>£31,228</td><td>£33,299</td><td>£124,920</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>