<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>£25,368</td><td>£25,749</td><td>£26,392</td><td>£27,052</td><td>£27,864</td><td>£132,424</td></tr><tr><td>Total Expenses</td><td>£20,018</td><td>£20,102</td><td>£20,209</td><td>£20,319</td><td>£20,443</td><td>£101,092</td></tr><tr><td>Profit Before Tax</td><td>£5,350</td><td>£5,646</td><td>£6,183</td><td>£6,733</td><td>£7,421</td><td>£31,333</td></tr><tr><td>Profit After Tax      </td><td>£4,334</td><td>£4,574</td><td>£5,008</td><td>£5,454</td><td>£6,011</td><td>£25,380</td></tr><tr><td>Change In Property Value</td><td>£11,706</td><td>£12,057</td><td>£22,768</td><td>£26,204</td><td>£27,776</td><td>£100,511</td></tr><tr><td>Net Return</td><td>£16,040</td><td>£16,631</td><td>£27,776</td><td>£31,657</td><td>£33,787</td><td>£125,891</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>