<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>£25,740</td><td>£26,126</td><td>£26,779</td><td>£27,449</td><td>£28,272</td><td>£134,366</td></tr><tr><td>Total Expenses</td><td>£19,594</td><td>£19,679</td><td>£19,787</td><td>£19,898</td><td>£20,023</td><td>£98,982</td></tr><tr><td>Profit Before Tax</td><td>£6,146</td><td>£6,447</td><td>£6,992</td><td>£7,551</td><td>£8,249</td><td>£35,385</td></tr><tr><td>Profit After Tax      </td><td>£4,978</td><td>£5,222</td><td>£5,664</td><td>£6,116</td><td>£6,682</td><td>£28,662</td></tr><tr><td>Change In Property Value</td><td>£11,358</td><td>£11,698</td><td>£22,090</td><td>£25,424</td><td>£26,949</td><td>£97,519</td></tr><tr><td>Net Return</td><td>£16,336</td><td>£16,920</td><td>£27,754</td><td>£31,540</td><td>£33,631</td><td>£126,181</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>