<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>£23,760</td><td>£24,235</td><td>£24,841</td><td>£25,462</td><td>£26,099</td><td>£124,397</td></tr><tr><td>Total Expenses</td><td>£17,159</td><td>£17,218</td><td>£17,289</td><td>£17,362</td><td>£17,437</td><td>£86,466</td></tr><tr><td>Profit Before Tax</td><td>£6,601</td><td>£7,017</td><td>£7,552</td><td>£8,100</td><td>£8,662</td><td>£37,932</td></tr><tr><td>Profit After Tax      </td><td>£5,347</td><td>£5,684</td><td>£6,117</td><td>£6,561</td><td>£7,016</td><td>£30,725</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£19,096</td><td>£24,061</td><td>£25,505</td><td>£90,586</td></tr><tr><td>Net Return</td><td>£16,147</td><td>£16,808</td><td>£25,213</td><td>£30,622</td><td>£32,521</td><td>£121,311</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>