<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>£23,124</td><td>£23,471</td><td>£24,058</td><td>£24,659</td><td>£25,399</td><td>£120,710</td></tr><tr><td>Total Expenses</td><td>£17,802</td><td>£17,883</td><td>£17,984</td><td>£18,088</td><td>£18,205</td><td>£89,962</td></tr><tr><td>Profit Before Tax</td><td>£5,322</td><td>£5,588</td><td>£6,073</td><td>£6,571</td><td>£7,194</td><td>£30,749</td></tr><tr><td>Profit After Tax      </td><td>£4,311</td><td>£4,527</td><td>£4,919</td><td>£5,322</td><td>£5,827</td><td>£24,906</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£14,511</td><td>£15,033</td><td>£24,758</td><td>£28,155</td><td>£30,030</td><td>£112,487</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>105%</td></tr></tbody></table></div></div></template></turbo-stream>