<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>£20,019</td><td>£20,103</td><td>£20,211</td><td>£20,320</td><td>£20,444</td><td>£101,098</td></tr><tr><td>Profit Before Tax</td><td>£5,349</td><td>£5,645</td><td>£6,182</td><td>£6,732</td><td>£7,419</td><td>£31,327</td></tr><tr><td>Profit After Tax      </td><td>£4,333</td><td>£4,573</td><td>£5,007</td><td>£5,453</td><td>£6,010</td><td>£25,375</td></tr><tr><td>Change In Property Value</td><td>£11,707</td><td>£12,058</td><td>£22,770</td><td>£26,206</td><td>£27,778</td><td>£100,519</td></tr><tr><td>Net Return</td><td>£16,039</td><td>£16,631</td><td>£27,777</td><td>£31,659</td><td>£33,788</td><td>£125,894</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>