<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>£26,184</td><td>£26,577</td><td>£27,241</td><td>£27,922</td><td>£28,760</td><td>£136,684</td></tr><tr><td>Total Expenses</td><td>£19,895</td><td>£19,981</td><td>£20,090</td><td>£20,202</td><td>£20,328</td><td>£100,496</td></tr><tr><td>Profit Before Tax</td><td>£6,289</td><td>£6,596</td><td>£7,151</td><td>£7,720</td><td>£8,432</td><td>£36,188</td></tr><tr><td>Profit After Tax      </td><td>£5,094</td><td>£5,343</td><td>£5,793</td><td>£6,253</td><td>£6,830</td><td>£29,312</td></tr><tr><td>Change In Property Value</td><td>£11,552</td><td>£11,898</td><td>£22,467</td><td>£25,858</td><td>£27,410</td><td>£99,185</td></tr><tr><td>Net Return</td><td>£16,645</td><td>£17,241</td><td>£28,260</td><td>£32,111</td><td>£34,239</td><td>£128,497</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>