<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>£23,568</td><td>£23,922</td><td>£24,520</td><td>£25,133</td><td>£25,887</td><td>£123,028</td></tr><tr><td>Total Expenses</td><td>£18,739</td><td>£18,820</td><td>£18,923</td><td>£19,028</td><td>£19,146</td><td>£94,657</td></tr><tr><td>Profit Before Tax</td><td>£4,829</td><td>£5,101</td><td>£5,596</td><td>£6,104</td><td>£6,740</td><td>£28,371</td></tr><tr><td>Profit After Tax      </td><td>£3,912</td><td>£4,132</td><td>£4,533</td><td>£4,944</td><td>£5,460</td><td>£22,981</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,201</td><td>£21,152</td><td>£24,344</td><td>£25,804</td><td>£93,376</td></tr><tr><td>Net Return</td><td>£14,787</td><td>£15,333</td><td>£25,685</td><td>£29,288</td><td>£31,264</td><td>£116,357</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>