<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>£25,596</td><td>£26,108</td><td>£26,761</td><td>£27,430</td><td>£28,115</td><td>£134,010</td></tr><tr><td>Total Expenses</td><td>£18,929</td><td>£18,992</td><td>£19,068</td><td>£19,146</td><td>£19,225</td><td>£95,361</td></tr><tr><td>Profit Before Tax</td><td>£6,667</td><td>£7,116</td><td>£7,693</td><td>£8,284</td><td>£8,890</td><td>£38,649</td></tr><tr><td>Profit After Tax      </td><td>£5,400</td><td>£5,764</td><td>£6,231</td><td>£6,710</td><td>£7,201</td><td>£31,305</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£21,218</td><td>£26,734</td><td>£28,338</td><td>£100,650</td></tr><tr><td>Net Return</td><td>£17,400</td><td>£18,124</td><td>£27,449</td><td>£33,444</td><td>£35,539</td><td>£131,956</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>