<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>£23,796</td><td>£24,153</td><td>£24,757</td><td>£25,376</td><td>£26,137</td><td>£124,218</td></tr><tr><td>Total Expenses</td><td>£18,264</td><td>£18,346</td><td>£18,449</td><td>£18,555</td><td>£18,673</td><td>£92,286</td></tr><tr><td>Profit Before Tax</td><td>£5,532</td><td>£5,807</td><td>£6,308</td><td>£6,821</td><td>£7,464</td><td>£31,932</td></tr><tr><td>Profit After Tax      </td><td>£4,481</td><td>£4,704</td><td>£5,109</td><td>£5,525</td><td>£6,045</td><td>£25,865</td></tr><tr><td>Change In Property Value</td><td>£10,499</td><td>£10,813</td><td>£20,419</td><td>£23,501</td><td>£24,911</td><td>£90,143</td></tr><tr><td>Net Return</td><td>£14,980</td><td>£15,517</td><td>£25,529</td><td>£29,026</td><td>£30,956</td><td>£116,008</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>