<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>£19,457</td><td>£19,542</td><td>£19,650</td><td>£19,760</td><td>£19,884</td><td>£98,293</td></tr><tr><td>Profit Before Tax</td><td>£6,091</td><td>£6,389</td><td>£6,930</td><td>£7,484</td><td>£8,177</td><td>£35,071</td></tr><tr><td>Profit After Tax      </td><td>£4,933</td><td>£5,175</td><td>£5,613</td><td>£6,062</td><td>£6,623</td><td>£28,407</td></tr><tr><td>Change In Property Value</td><td>£11,269</td><td>£11,607</td><td>£21,917</td><td>£25,225</td><td>£26,738</td><td>£96,755</td></tr><tr><td>Net Return</td><td>£16,202</td><td>£16,782</td><td>£27,530</td><td>£31,287</td><td>£33,362</td><td>£125,163</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>