<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>£23,040</td><td>£23,386</td><td>£23,970</td><td>£24,569</td><td>£25,307</td><td>£120,272</td></tr><tr><td>Total Expenses</td><td>£17,087</td><td>£17,133</td><td>£17,202</td><td>£17,273</td><td>£17,358</td><td>£86,053</td></tr><tr><td>Profit Before Tax</td><td>£5,953</td><td>£6,253</td><td>£6,768</td><td>£7,296</td><td>£7,949</td><td>£34,219</td></tr><tr><td>Profit After Tax      </td><td>£4,822</td><td>£5,065</td><td>£5,482</td><td>£5,910</td><td>£6,439</td><td>£27,717</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£21,006</td><td>£24,176</td><td>£25,626</td><td>£92,732</td></tr><tr><td>Net Return</td><td>£15,622</td><td>£16,189</td><td>£26,488</td><td>£30,086</td><td>£32,065</td><td>£120,449</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>105%</td></tr></tbody></table></div></div></template></turbo-stream>