<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>£25,620</td><td>£26,004</td><td>£26,654</td><td>£27,321</td><td>£28,140</td><td>£133,740</td></tr><tr><td>Total Expenses</td><td>£19,508</td><td>£19,593</td><td>£19,701</td><td>£19,811</td><td>£19,936</td><td>£98,550</td></tr><tr><td>Profit Before Tax</td><td>£6,112</td><td>£6,411</td><td>£6,954</td><td>£7,509</td><td>£8,204</td><td>£35,190</td></tr><tr><td>Profit After Tax      </td><td>£4,950</td><td>£5,193</td><td>£5,632</td><td>£6,083</td><td>£6,646</td><td>£28,504</td></tr><tr><td>Change In Property Value</td><td>£11,302</td><td>£11,641</td><td>£21,982</td><td>£25,299</td><td>£26,817</td><td>£97,040</td></tr><tr><td>Net Return</td><td>£16,252</td><td>£16,834</td><td>£27,614</td><td>£31,381</td><td>£33,462</td><td>£125,544</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>