<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>£23,796</td><td>£24,153</td><td>£24,757</td><td>£25,376</td><td>£26,137</td><td>£124,218</td></tr><tr><td>Total Expenses</td><td>£18,266</td><td>£18,348</td><td>£18,451</td><td>£18,557</td><td>£18,675</td><td>£92,296</td></tr><tr><td>Profit Before Tax</td><td>£5,530</td><td>£5,805</td><td>£6,306</td><td>£6,819</td><td>£7,462</td><td>£31,922</td></tr><tr><td>Profit After Tax      </td><td>£4,479</td><td>£4,702</td><td>£5,108</td><td>£5,523</td><td>£6,044</td><td>£25,857</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£14,979</td><td>£15,517</td><td>£25,530</td><td>£29,028</td><td>£30,958</td><td>£116,013</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>