<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>£26,004</td><td>£26,394</td><td>£27,054</td><td>£27,730</td><td>£28,562</td><td>£135,744</td></tr><tr><td>Total Expenses</td><td>£20,470</td><td>£20,555</td><td>£20,664</td><td>£20,776</td><td>£20,902</td><td>£103,368</td></tr><tr><td>Profit Before Tax</td><td>£5,534</td><td>£5,839</td><td>£6,390</td><td>£6,954</td><td>£7,660</td><td>£32,377</td></tr><tr><td>Profit After Tax      </td><td>£4,482</td><td>£4,729</td><td>£5,176</td><td>£5,633</td><td>£6,205</td><td>£26,225</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£16,482</td><td>£17,089</td><td>£28,515</td><td>£32,495</td><td>£34,679</td><td>£129,261</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>