<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>£25,164</td><td>£25,541</td><td>£26,180</td><td>£26,834</td><td>£27,640</td><td>£131,359</td></tr><tr><td>Total Expenses</td><td>£19,196</td><td>£19,280</td><td>£19,387</td><td>£19,496</td><td>£19,619</td><td>£96,978</td></tr><tr><td>Profit Before Tax</td><td>£5,968</td><td>£6,262</td><td>£6,793</td><td>£7,338</td><td>£8,020</td><td>£34,382</td></tr><tr><td>Profit After Tax      </td><td>£4,834</td><td>£5,072</td><td>£5,503</td><td>£5,944</td><td>£6,496</td><td>£27,849</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£15,934</td><td>£16,505</td><td>£27,092</td><td>£30,791</td><td>£32,835</td><td>£123,157</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>