<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>£23,412</td><td>£23,763</td><td>£24,357</td><td>£24,966</td><td>£25,715</td><td>£122,214</td></tr><tr><td>Total Expenses</td><td>£18,632</td><td>£18,713</td><td>£18,816</td><td>£18,920</td><td>£19,038</td><td>£94,119</td></tr><tr><td>Profit Before Tax</td><td>£4,780</td><td>£5,050</td><td>£5,542</td><td>£6,046</td><td>£6,677</td><td>£28,094</td></tr><tr><td>Profit After Tax      </td><td>£3,872</td><td>£4,090</td><td>£4,489</td><td>£4,897</td><td>£5,409</td><td>£22,757</td></tr><tr><td>Change In Property Value</td><td>£10,806</td><td>£11,130</td><td>£21,017</td><td>£24,189</td><td>£25,641</td><td>£92,783</td></tr><tr><td>Net Return</td><td>£14,678</td><td>£15,221</td><td>£25,506</td><td>£29,086</td><td>£31,049</td><td>£115,540</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>