<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>£25,284</td><td>£25,790</td><td>£26,434</td><td>£27,095</td><td>£27,773</td><td>£132,376</td></tr><tr><td>Total Expenses</td><td>£18,700</td><td>£18,762</td><td>£18,837</td><td>£18,914</td><td>£18,993</td><td>£94,207</td></tr><tr><td>Profit Before Tax</td><td>£6,584</td><td>£7,028</td><td>£7,597</td><td>£8,181</td><td>£8,780</td><td>£38,169</td></tr><tr><td>Profit After Tax      </td><td>£5,333</td><td>£5,692</td><td>£6,154</td><td>£6,627</td><td>£7,112</td><td>£30,917</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£20,953</td><td>£26,400</td><td>£27,985</td><td>£99,393</td></tr><tr><td>Net Return</td><td>£17,183</td><td>£17,898</td><td>£27,106</td><td>£33,027</td><td>£35,096</td><td>£130,311</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</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>