<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>£24,852</td><td>£25,225</td><td>£25,855</td><td>£26,502</td><td>£27,297</td><td>£129,731</td></tr><tr><td>Total Expenses</td><td>£19,651</td><td>£19,734</td><td>£19,840</td><td>£19,949</td><td>£20,071</td><td>£99,245</td></tr><tr><td>Profit Before Tax</td><td>£5,201</td><td>£5,491</td><td>£6,015</td><td>£6,553</td><td>£7,226</td><td>£30,486</td></tr><tr><td>Profit After Tax      </td><td>£4,213</td><td>£4,447</td><td>£4,872</td><td>£5,308</td><td>£5,853</td><td>£24,693</td></tr><tr><td>Change In Property Value</td><td>£11,468</td><td>£11,812</td><td>£22,304</td><td>£25,670</td><td>£27,210</td><td>£98,463</td></tr><tr><td>Net Return</td><td>£15,680</td><td>£16,259</td><td>£27,176</td><td>£30,978</td><td>£33,063</td><td>£123,157</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>