<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>£25,320</td><td>£25,700</td><td>£26,342</td><td>£27,001</td><td>£27,811</td><td>£132,174</td></tr><tr><td>Total Expenses</td><td>£19,307</td><td>£19,391</td><td>£19,498</td><td>£19,608</td><td>£19,732</td><td>£97,536</td></tr><tr><td>Profit Before Tax</td><td>£6,013</td><td>£6,309</td><td>£6,844</td><td>£7,393</td><td>£8,079</td><td>£34,638</td></tr><tr><td>Profit After Tax      </td><td>£4,871</td><td>£5,110</td><td>£5,544</td><td>£5,988</td><td>£6,544</td><td>£28,057</td></tr><tr><td>Change In Property Value</td><td>£11,172</td><td>£11,507</td><td>£21,729</td><td>£25,009</td><td>£26,509</td><td>£95,926</td></tr><tr><td>Net Return</td><td>£16,043</td><td>£16,617</td><td>£27,273</td><td>£30,997</td><td>£33,053</td><td>£123,983</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>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>