<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>£26,148</td><td>£26,540</td><td>£27,204</td><td>£27,884</td><td>£28,720</td><td>£136,496</td></tr><tr><td>Total Expenses</td><td>£19,580</td><td>£19,631</td><td>£19,708</td><td>£19,787</td><td>£19,881</td><td>£98,586</td></tr><tr><td>Profit Before Tax</td><td>£6,568</td><td>£6,910</td><td>£7,496</td><td>£8,097</td><td>£8,839</td><td>£37,910</td></tr><tr><td>Profit After Tax      </td><td>£5,320</td><td>£5,597</td><td>£6,072</td><td>£6,559</td><td>£7,160</td><td>£30,707</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£8,466</td><td>£17,271</td><td>£22,452</td><td>£23,574</td><td>£80,063</td></tr><tr><td>Net Return</td><td>£13,620</td><td>£14,063</td><td>£23,342</td><td>£29,010</td><td>£30,734</td><td>£110,770</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>