<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>£25,752</td><td>£26,138</td><td>£26,792</td><td>£27,462</td><td>£28,285</td><td>£134,429</td></tr><tr><td>Total Expenses</td><td>£19,603</td><td>£19,688</td><td>£19,796</td><td>£19,907</td><td>£20,032</td><td>£99,025</td></tr><tr><td>Profit Before Tax</td><td>£6,149</td><td>£6,451</td><td>£6,996</td><td>£7,555</td><td>£8,254</td><td>£35,404</td></tr><tr><td>Profit After Tax      </td><td>£4,981</td><td>£5,225</td><td>£5,667</td><td>£6,119</td><td>£6,685</td><td>£28,677</td></tr><tr><td>Change In Property Value</td><td>£11,363</td><td>£11,704</td><td>£22,101</td><td>£25,436</td><td>£26,963</td><td>£97,568</td></tr><tr><td>Net Return</td><td>£16,344</td><td>£16,929</td><td>£27,768</td><td>£31,556</td><td>£33,648</td><td>£126,245</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>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>