<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>£24,096</td><td>£24,457</td><td>£25,069</td><td>£25,696</td><td>£26,466</td><td>£125,784</td></tr><tr><td>Total Expenses</td><td>£18,581</td><td>£18,629</td><td>£18,701</td><td>£18,774</td><td>£18,862</td><td>£93,547</td></tr><tr><td>Profit Before Tax</td><td>£5,515</td><td>£5,829</td><td>£6,368</td><td>£6,921</td><td>£7,604</td><td>£32,237</td></tr><tr><td>Profit After Tax      </td><td>£4,467</td><td>£4,721</td><td>£5,158</td><td>£5,606</td><td>£6,160</td><td>£26,112</td></tr><tr><td>Change In Property Value</td><td>£13,825</td><td>£14,309</td><td>£23,272</td><td>£26,784</td><td>£28,391</td><td>£106,582</td></tr><tr><td>Net Return</td><td>£18,292</td><td>£19,030</td><td>£28,431</td><td>£32,391</td><td>£34,551</td><td>£132,694</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>