<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£18,166</td><td>£18,246</td><td>£18,347</td><td>£18,450</td><td>£18,566</td><td>£91,776</td></tr><tr><td>Profit Before Tax</td><td>£4,634</td><td>£4,896</td><td>£5,373</td><td>£5,863</td><td>£6,477</td><td>£27,243</td></tr><tr><td>Profit After Tax      </td><td>£3,753</td><td>£3,965</td><td>£4,352</td><td>£4,749</td><td>£5,246</td><td>£22,067</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£14,253</td><td>£14,780</td><td>£24,775</td><td>£28,253</td><td>£30,161</td><td>£112,223</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</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>