<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>£25,584</td><td>£25,968</td><td>£26,617</td><td>£27,282</td><td>£28,101</td><td>£133,552</td></tr><tr><td>Total Expenses</td><td>£19,485</td><td>£19,569</td><td>£19,677</td><td>£19,788</td><td>£19,912</td><td>£98,431</td></tr><tr><td>Profit Before Tax</td><td>£6,099</td><td>£6,398</td><td>£6,940</td><td>£7,495</td><td>£8,189</td><td>£35,121</td></tr><tr><td>Profit After Tax      </td><td>£4,940</td><td>£5,183</td><td>£5,621</td><td>£6,071</td><td>£6,633</td><td>£28,448</td></tr><tr><td>Change In Property Value</td><td>£11,287</td><td>£11,625</td><td>£21,952</td><td>£25,265</td><td>£26,781</td><td>£96,910</td></tr><tr><td>Net Return</td><td>£16,227</td><td>£16,808</td><td>£27,573</td><td>£31,336</td><td>£33,414</td><td>£125,358</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>