<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>£23,268</td><td>£23,617</td><td>£24,207</td><td>£24,813</td><td>£25,557</td><td>£121,462</td></tr><tr><td>Total Expenses</td><td>£18,530</td><td>£18,611</td><td>£18,713</td><td>£18,818</td><td>£18,935</td><td>£93,608</td></tr><tr><td>Profit Before Tax</td><td>£4,738</td><td>£5,006</td><td>£5,494</td><td>£5,995</td><td>£6,622</td><td>£27,854</td></tr><tr><td>Profit After Tax      </td><td>£3,837</td><td>£4,055</td><td>£4,450</td><td>£4,856</td><td>£5,364</td><td>£22,562</td></tr><tr><td>Change In Property Value</td><td>£10,740</td><td>£11,062</td><td>£20,889</td><td>£24,041</td><td>£25,484</td><td>£92,217</td></tr><tr><td>Net Return</td><td>£14,577</td><td>£15,117</td><td>£25,339</td><td>£28,897</td><td>£30,848</td><td>£114,779</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>