<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>£25,164</td><td>£25,541</td><td>£26,180</td><td>£26,834</td><td>£27,640</td><td>£131,359</td></tr><tr><td>Total Expenses</td><td>£17,696</td><td>£17,745</td><td>£17,820</td><td>£17,896</td><td>£17,988</td><td>£89,146</td></tr><tr><td>Profit Before Tax</td><td>£7,468</td><td>£7,796</td><td>£8,360</td><td>£8,938</td><td>£9,652</td><td>£42,214</td></tr><tr><td>Profit After Tax      </td><td>£6,049</td><td>£6,315</td><td>£6,772</td><td>£7,240</td><td>£7,818</td><td>£34,193</td></tr><tr><td>Change In Property Value</td><td>£7,400</td><td>£7,548</td><td>£15,398</td><td>£20,017</td><td>£21,018</td><td>£71,381</td></tr><tr><td>Net Return</td><td>£13,449</td><td>£13,863</td><td>£22,170</td><td>£27,257</td><td>£28,836</td><td>£105,575</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>