<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>£25,584</td><td>£25,968</td><td>£26,617</td><td>£27,282</td><td>£28,101</td><td>£133,552</td></tr><tr><td>Total Expenses</td><td>£19,487</td><td>£19,571</td><td>£19,679</td><td>£19,790</td><td>£19,914</td><td>£98,441</td></tr><tr><td>Profit Before Tax</td><td>£6,097</td><td>£6,396</td><td>£6,938</td><td>£7,493</td><td>£8,187</td><td>£35,111</td></tr><tr><td>Profit After Tax      </td><td>£4,939</td><td>£5,181</td><td>£5,620</td><td>£6,069</td><td>£6,631</td><td>£28,440</td></tr><tr><td>Change In Property Value</td><td>£11,288</td><td>£11,627</td><td>£21,955</td><td>£25,268</td><td>£26,785</td><td>£96,923</td></tr><tr><td>Net Return</td><td>£16,227</td><td>£16,808</td><td>£27,575</td><td>£31,338</td><td>£33,416</td><td>£125,363</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>