<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>£24,636</td><td>£25,006</td><td>£25,631</td><td>£26,271</td><td>£27,060</td><td>£128,603</td></tr><tr><td>Total Expenses</td><td>£19,500</td><td>£19,583</td><td>£19,689</td><td>£19,797</td><td>£19,918</td><td>£98,488</td></tr><tr><td>Profit Before Tax</td><td>£5,136</td><td>£5,422</td><td>£5,942</td><td>£6,475</td><td>£7,141</td><td>£30,116</td></tr><tr><td>Profit After Tax      </td><td>£4,160</td><td>£4,392</td><td>£4,813</td><td>£5,244</td><td>£5,784</td><td>£24,394</td></tr><tr><td>Change In Property Value</td><td>£11,370</td><td>£11,711</td><td>£22,114</td><td>£25,452</td><td>£26,979</td><td>£97,626</td></tr><tr><td>Net Return</td><td>£15,530</td><td>£16,103</td><td>£26,927</td><td>£30,696</td><td>£32,763</td><td>£122,020</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>