<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>£19,477</td><td>£19,559</td><td>£19,662</td><td>£19,769</td><td>£19,888</td><td>£98,354</td></tr><tr><td>Profit Before Tax</td><td>£4,524</td><td>£4,801</td><td>£5,307</td><td>£5,825</td><td>£6,473</td><td>£26,929</td></tr><tr><td>Profit After Tax      </td><td>£3,664</td><td>£3,889</td><td>£4,298</td><td>£4,718</td><td>£5,243</td><td>£21,813</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£15,064</td><td>£15,631</td><td>£26,471</td><td>£30,237</td><td>£32,293</td><td>£119,696</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>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>