<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>£25,260</td><td>£25,639</td><td>£26,280</td><td>£26,937</td><td>£27,745</td><td>£131,861</td></tr><tr><td>Total Expenses</td><td>£19,262</td><td>£19,346</td><td>£19,453</td><td>£19,563</td><td>£19,686</td><td>£97,310</td></tr><tr><td>Profit Before Tax</td><td>£5,998</td><td>£6,293</td><td>£6,827</td><td>£7,374</td><td>£8,059</td><td>£34,551</td></tr><tr><td>Profit After Tax      </td><td>£4,858</td><td>£5,097</td><td>£5,530</td><td>£5,973</td><td>£6,528</td><td>£27,986</td></tr><tr><td>Change In Property Value</td><td>£11,143</td><td>£11,477</td><td>£21,672</td><td>£24,943</td><td>£26,439</td><td>£95,673</td></tr><tr><td>Net Return</td><td>£16,001</td><td>£16,574</td><td>£27,202</td><td>£30,916</td><td>£32,967</td><td>£123,660</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>