<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>£25,356</td><td>£25,736</td><td>£26,380</td><td>£27,039</td><td>£27,850</td><td>£132,362</td></tr><tr><td>Total Expenses</td><td>£20,015</td><td>£20,099</td><td>£20,206</td><td>£20,316</td><td>£20,440</td><td>£101,076</td></tr><tr><td>Profit Before Tax</td><td>£5,341</td><td>£5,637</td><td>£6,173</td><td>£6,723</td><td>£7,410</td><td>£31,285</td></tr><tr><td>Profit After Tax      </td><td>£4,326</td><td>£4,566</td><td>£5,000</td><td>£5,446</td><td>£6,003</td><td>£25,341</td></tr><tr><td>Change In Property Value</td><td>£11,705</td><td>£12,056</td><td>£22,765</td><td>£26,201</td><td>£27,773</td><td>£100,500</td></tr><tr><td>Net Return</td><td>£16,031</td><td>£16,622</td><td>£27,766</td><td>£31,647</td><td>£33,775</td><td>£125,841</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>