<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>£26,184</td><td>£26,577</td><td>£27,241</td><td>£27,922</td><td>£28,760</td><td>£136,684</td></tr><tr><td>Total Expenses</td><td>£19,893</td><td>£19,979</td><td>£20,088</td><td>£20,200</td><td>£20,326</td><td>£100,486</td></tr><tr><td>Profit Before Tax</td><td>£6,291</td><td>£6,598</td><td>£7,153</td><td>£7,722</td><td>£8,434</td><td>£36,198</td></tr><tr><td>Profit After Tax      </td><td>£5,095</td><td>£5,345</td><td>£5,794</td><td>£6,255</td><td>£6,831</td><td>£29,320</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,897</td><td>£22,465</td><td>£25,855</td><td>£27,406</td><td>£99,172</td></tr><tr><td>Net Return</td><td>£16,645</td><td>£17,241</td><td>£28,259</td><td>£32,110</td><td>£34,237</td><td>£128,492</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>