<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>£19,653</td><td>£19,736</td><td>£19,842</td><td>£19,951</td><td>£20,073</td><td>£99,255</td></tr><tr><td>Profit Before Tax</td><td>£5,199</td><td>£5,489</td><td>£6,013</td><td>£6,551</td><td>£7,224</td><td>£30,476</td></tr><tr><td>Profit After Tax      </td><td>£4,211</td><td>£4,446</td><td>£4,871</td><td>£5,306</td><td>£5,851</td><td>£24,685</td></tr><tr><td>Change In Property Value</td><td>£11,469</td><td>£11,813</td><td>£22,307</td><td>£25,673</td><td>£27,214</td><td>£98,476</td></tr><tr><td>Net Return</td><td>£15,680</td><td>£16,259</td><td>£27,178</td><td>£30,980</td><td>£33,065</td><td>£123,161</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>