<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>£24,504</td><td>£24,872</td><td>£25,245</td><td>£25,876</td><td>£26,523</td><td>£127,019</td></tr><tr><td>Total Expenses</td><td>£19,038</td><td>£19,087</td><td>£19,135</td><td>£19,208</td><td>£19,284</td><td>£95,752</td></tr><tr><td>Profit Before Tax</td><td>£5,466</td><td>£5,784</td><td>£6,110</td><td>£6,667</td><td>£7,239</td><td>£31,267</td></tr><tr><td>Profit After Tax      </td><td>£4,428</td><td>£4,685</td><td>£4,949</td><td>£5,401</td><td>£5,864</td><td>£25,326</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£23,063</td><td>£29,456</td><td>£33,901</td><td>£23,957</td><td>£122,876</td></tr><tr><td>Net Return</td><td>£16,928</td><td>£27,748</td><td>£34,405</td><td>£39,302</td><td>£29,820</td><td>£148,203</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>