<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>£24,828</td><td>£25,200</td><td>£25,830</td><td>£26,476</td><td>£27,270</td><td>£129,606</td></tr><tr><td>Total Expenses</td><td>£19,637</td><td>£19,720</td><td>£19,826</td><td>£19,934</td><td>£20,056</td><td>£99,173</td></tr><tr><td>Profit Before Tax</td><td>£5,191</td><td>£5,481</td><td>£6,005</td><td>£6,542</td><td>£7,214</td><td>£30,432</td></tr><tr><td>Profit After Tax      </td><td>£4,205</td><td>£4,439</td><td>£4,864</td><td>£5,299</td><td>£5,843</td><td>£24,650</td></tr><tr><td>Change In Property Value</td><td>£11,459</td><td>£11,802</td><td>£22,287</td><td>£25,650</td><td>£27,189</td><td>£98,386</td></tr><tr><td>Net Return</td><td>£15,663</td><td>£16,241</td><td>£27,150</td><td>£30,949</td><td>£33,032</td><td>£123,036</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>