<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£17,778</td><td>£17,826</td><td>£17,897</td><td>£17,971</td><td>£18,058</td><td>£89,530</td></tr><tr><td>Profit Before Tax</td><td>£6,222</td><td>£6,534</td><td>£7,072</td><td>£7,623</td><td>£8,303</td><td>£35,753</td></tr><tr><td>Profit After Tax      </td><td>£5,040</td><td>£5,293</td><td>£5,728</td><td>£6,174</td><td>£6,725</td><td>£28,960</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£16,290</td><td>£16,880</td><td>£27,609</td><td>£31,357</td><td>£33,419</td><td>£125,556</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>