<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>£25,224</td><td>£25,602</td><td>£26,242</td><td>£26,898</td><td>£27,705</td><td>£131,673</td></tr><tr><td>Total Expenses</td><td>£19,242</td><td>£19,326</td><td>£19,433</td><td>£19,542</td><td>£19,665</td><td>£97,208</td></tr><tr><td>Profit Before Tax</td><td>£5,982</td><td>£6,277</td><td>£6,810</td><td>£7,356</td><td>£8,040</td><td>£34,465</td></tr><tr><td>Profit After Tax      </td><td>£4,846</td><td>£5,084</td><td>£5,516</td><td>£5,959</td><td>£6,512</td><td>£27,917</td></tr><tr><td>Change In Property Value</td><td>£11,130</td><td>£11,464</td><td>£21,648</td><td>£24,914</td><td>£26,409</td><td>£95,565</td></tr><tr><td>Net Return</td><td>£15,976</td><td>£16,548</td><td>£27,164</td><td>£30,873</td><td>£32,922</td><td>£123,482</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>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>