<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>£24,696</td><td>£25,066</td><td>£25,693</td><td>£26,335</td><td>£27,125</td><td>£128,916</td></tr><tr><td>Total Expenses</td><td>£19,544</td><td>£19,627</td><td>£19,733</td><td>£19,841</td><td>£19,963</td><td>£98,708</td></tr><tr><td>Profit Before Tax</td><td>£5,152</td><td>£5,439</td><td>£5,960</td><td>£6,494</td><td>£7,163</td><td>£30,209</td></tr><tr><td>Profit After Tax      </td><td>£4,173</td><td>£4,406</td><td>£4,828</td><td>£5,261</td><td>£5,802</td><td>£24,469</td></tr><tr><td>Change In Property Value</td><td>£11,399</td><td>£11,740</td><td>£22,170</td><td>£25,516</td><td>£27,047</td><td>£97,871</td></tr><tr><td>Net Return</td><td>£15,572</td><td>£16,146</td><td>£26,998</td><td>£30,776</td><td>£32,848</td><td>£122,340</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>