<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>£26,772</td><td>£27,174</td><td>£27,853</td><td>£28,549</td><td>£29,406</td><td>£139,753</td></tr><tr><td>Total Expenses</td><td>£21,537</td><td>£21,623</td><td>£21,734</td><td>£21,848</td><td>£21,976</td><td>£108,718</td></tr><tr><td>Profit Before Tax</td><td>£5,235</td><td>£5,550</td><td>£6,119</td><td>£6,702</td><td>£7,430</td><td>£31,035</td></tr><tr><td>Profit After Tax      </td><td>£4,240</td><td>£4,496</td><td>£4,956</td><td>£5,428</td><td>£6,018</td><td>£25,139</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£16,989</td><td>£17,627</td><td>£29,752</td><td>£33,966</td><td>£36,268</td><td>£134,601</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>