<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>£25,128</td><td>£25,505</td><td>£26,143</td><td>£26,796</td><td>£27,600</td><td>£131,172</td></tr><tr><td>Total Expenses</td><td>£19,173</td><td>£19,256</td><td>£19,363</td><td>£19,472</td><td>£19,595</td><td>£96,860</td></tr><tr><td>Profit Before Tax</td><td>£5,955</td><td>£6,249</td><td>£6,779</td><td>£7,324</td><td>£8,005</td><td>£34,312</td></tr><tr><td>Profit After Tax      </td><td>£4,824</td><td>£5,061</td><td>£5,491</td><td>£5,932</td><td>£6,484</td><td>£27,792</td></tr><tr><td>Change In Property Value</td><td>£11,085</td><td>£11,418</td><td>£21,560</td><td>£24,814</td><td>£26,303</td><td>£95,179</td></tr><tr><td>Net Return</td><td>£15,909</td><td>£16,479</td><td>£27,051</td><td>£30,746</td><td>£32,786</td><td>£122,971</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>