<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>£25,980</td><td>£26,370</td><td>£27,029</td><td>£27,705</td><td>£28,536</td><td>£135,619</td></tr><tr><td>Total Expenses</td><td>£19,754</td><td>£19,839</td><td>£19,948</td><td>£20,059</td><td>£20,185</td><td>£99,784</td></tr><tr><td>Profit Before Tax</td><td>£6,226</td><td>£6,531</td><td>£7,081</td><td>£7,646</td><td>£8,351</td><td>£35,835</td></tr><tr><td>Profit After Tax      </td><td>£5,043</td><td>£5,290</td><td>£5,736</td><td>£6,193</td><td>£6,764</td><td>£29,026</td></tr><tr><td>Change In Property Value</td><td>£11,460</td><td>£11,804</td><td>£22,290</td><td>£25,653</td><td>£27,192</td><td>£98,399</td></tr><tr><td>Net Return</td><td>£16,503</td><td>£17,094</td><td>£28,025</td><td>£31,846</td><td>£33,957</td><td>£127,425</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>