<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>£24,144</td><td>£24,506</td><td>£25,119</td><td>£25,747</td><td>£26,519</td><td>£126,035</td></tr><tr><td>Total Expenses</td><td>£18,503</td><td>£18,585</td><td>£18,689</td><td>£18,796</td><td>£18,916</td><td>£93,490</td></tr><tr><td>Profit Before Tax</td><td>£5,641</td><td>£5,921</td><td>£6,429</td><td>£6,951</td><td>£7,603</td><td>£32,545</td></tr><tr><td>Profit After Tax      </td><td>£4,569</td><td>£4,796</td><td>£5,208</td><td>£5,630</td><td>£6,159</td><td>£26,362</td></tr><tr><td>Change In Property Value</td><td>£10,653</td><td>£10,973</td><td>£20,720</td><td>£23,847</td><td>£25,278</td><td>£91,470</td></tr><tr><td>Net Return</td><td>£15,222</td><td>£15,769</td><td>£25,928</td><td>£29,477</td><td>£31,436</td><td>£117,831</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</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>