<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£19,278</td><td>£19,360</td><td>£19,464</td><td>£19,570</td><td>£19,690</td><td>£97,362</td></tr><tr><td>Profit Before Tax</td><td>£4,722</td><td>£5,000</td><td>£5,505</td><td>£6,023</td><td>£6,671</td><td>£27,921</td></tr><tr><td>Profit After Tax      </td><td>£3,825</td><td>£4,050</td><td>£4,459</td><td>£4,879</td><td>£5,404</td><td>£22,616</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£15,075</td><td>£15,637</td><td>£26,340</td><td>£30,062</td><td>£32,098</td><td>£119,212</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>