<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>£28,080</td><td>£28,501</td><td>£29,214</td><td>£29,944</td><td>£30,842</td><td>£146,581</td></tr><tr><td>Total Expenses</td><td>£21,194</td><td>£21,282</td><td>£21,396</td><td>£21,513</td><td>£21,645</td><td>£107,030</td></tr><tr><td>Profit Before Tax</td><td>£6,886</td><td>£7,219</td><td>£7,818</td><td>£8,431</td><td>£9,197</td><td>£39,551</td></tr><tr><td>Profit After Tax      </td><td>£5,578</td><td>£5,848</td><td>£6,332</td><td>£6,829</td><td>£7,449</td><td>£32,036</td></tr><tr><td>Change In Property Value</td><td>£12,390</td><td>£12,762</td><td>£24,098</td><td>£27,735</td><td>£29,399</td><td>£106,384</td></tr><tr><td>Net Return</td><td>£17,968</td><td>£18,609</td><td>£30,431</td><td>£34,564</td><td>£36,849</td><td>£138,421</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>