<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>£22,752</td><td>£23,093</td><td>£23,671</td><td>£24,262</td><td>£24,990</td><td>£118,769</td></tr><tr><td>Total Expenses</td><td>£16,661</td><td>£16,707</td><td>£16,776</td><td>£16,846</td><td>£16,929</td><td>£83,919</td></tr><tr><td>Profit Before Tax</td><td>£6,091</td><td>£6,386</td><td>£6,895</td><td>£7,417</td><td>£8,061</td><td>£34,850</td></tr><tr><td>Profit After Tax      </td><td>£4,933</td><td>£5,173</td><td>£5,585</td><td>£6,008</td><td>£6,529</td><td>£28,228</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>£15,433</td><td>£15,988</td><td>£26,007</td><td>£29,512</td><td>£31,444</td><td>£118,384</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>