<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£19,080</td><td>£19,164</td><td>£19,270</td><td>£19,379</td><td>£19,502</td><td>£96,394</td></tr><tr><td>Profit Before Tax</td><td>£5,916</td><td>£6,207</td><td>£6,735</td><td>£7,276</td><td>£7,953</td><td>£34,088</td></tr><tr><td>Profit After Tax      </td><td>£4,792</td><td>£5,028</td><td>£5,455</td><td>£5,894</td><td>£6,442</td><td>£27,611</td></tr><tr><td>Change In Property Value</td><td>£11,025</td><td>£11,356</td><td>£21,443</td><td>£24,679</td><td>£26,160</td><td>£94,664</td></tr><tr><td>Net Return</td><td>£15,817</td><td>£16,384</td><td>£26,899</td><td>£30,573</td><td>£32,603</td><td>£122,275</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>