<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>£23,676</td><td>£24,031</td><td>£24,632</td><td>£25,248</td><td>£26,005</td><td>£123,592</td></tr><tr><td>Total Expenses</td><td>£17,547</td><td>£17,594</td><td>£17,665</td><td>£17,738</td><td>£17,824</td><td>£88,369</td></tr><tr><td>Profit Before Tax</td><td>£6,129</td><td>£6,437</td><td>£6,967</td><td>£7,510</td><td>£8,181</td><td>£35,223</td></tr><tr><td>Profit After Tax      </td><td>£4,964</td><td>£5,214</td><td>£5,643</td><td>£6,083</td><td>£6,627</td><td>£28,531</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>£16,064</td><td>£16,647</td><td>£27,232</td><td>£30,930</td><td>£32,965</td><td>£123,839</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>