<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£21,515</td><td>£21,602</td><td>£21,715</td><td>£21,831</td><td>£21,962</td><td>£108,625</td></tr><tr><td>Profit Before Tax</td><td>£6,085</td><td>£6,412</td><td>£6,999</td><td>£7,601</td><td>£8,353</td><td>£35,451</td></tr><tr><td>Profit After Tax      </td><td>£4,929</td><td>£5,194</td><td>£5,669</td><td>£6,157</td><td>£6,766</td><td>£28,715</td></tr><tr><td>Change In Property Value</td><td>£12,669</td><td>£13,049</td><td>£24,641</td><td>£28,360</td><td>£30,061</td><td>£108,780</td></tr><tr><td>Net Return</td><td>£17,598</td><td>£18,243</td><td>£30,310</td><td>£34,517</td><td>£36,827</td><td>£137,495</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>