<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>£19,873</td><td>£19,955</td><td>£20,059</td><td>£20,165</td><td>£20,285</td><td>£100,338</td></tr><tr><td>Profit Before Tax</td><td>£4,127</td><td>£4,405</td><td>£4,910</td><td>£5,428</td><td>£6,076</td><td>£24,945</td></tr><tr><td>Profit After Tax      </td><td>£3,343</td><td>£3,568</td><td>£3,977</td><td>£4,397</td><td>£4,922</td><td>£20,206</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£15,043</td><td>£15,619</td><td>£26,733</td><td>£30,587</td><td>£32,684</td><td>£120,665</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>