<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>£23,256</td><td>£23,605</td><td>£24,195</td><td>£24,800</td><td>£25,544</td><td>£121,399</td></tr><tr><td>Total Expenses</td><td>£17,704</td><td>£17,750</td><td>£17,820</td><td>£17,891</td><td>£17,976</td><td>£89,141</td></tr><tr><td>Profit Before Tax</td><td>£5,552</td><td>£5,855</td><td>£6,375</td><td>£6,909</td><td>£7,567</td><td>£32,258</td></tr><tr><td>Profit After Tax      </td><td>£4,497</td><td>£4,742</td><td>£5,164</td><td>£5,596</td><td>£6,130</td><td>£26,129</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£13,584</td><td>£22,094</td><td>£25,428</td><td>£26,954</td><td>£101,185</td></tr><tr><td>Net Return</td><td>£17,622</td><td>£18,327</td><td>£27,258</td><td>£31,024</td><td>£33,084</td><td>£127,315</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>