<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>£23,664</td><td>£24,019</td><td>£24,619</td><td>£25,235</td><td>£25,992</td><td>£123,529</td></tr><tr><td>Total Expenses</td><td>£18,175</td><td>£18,257</td><td>£18,360</td><td>£18,465</td><td>£18,583</td><td>£91,840</td></tr><tr><td>Profit Before Tax</td><td>£5,489</td><td>£5,762</td><td>£6,260</td><td>£6,770</td><td>£7,408</td><td>£31,689</td></tr><tr><td>Profit After Tax      </td><td>£4,446</td><td>£4,667</td><td>£5,070</td><td>£5,484</td><td>£6,001</td><td>£25,668</td></tr><tr><td>Change In Property Value</td><td>£10,441</td><td>£10,755</td><td>£20,308</td><td>£23,373</td><td>£24,776</td><td>£89,653</td></tr><tr><td>Net Return</td><td>£14,887</td><td>£15,422</td><td>£25,379</td><td>£28,857</td><td>£30,776</td><td>£115,321</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>