<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>£27,480</td><td>£27,892</td><td>£28,590</td><td>£29,304</td><td>£30,183</td><td>£143,449</td></tr><tr><td>Total Expenses</td><td>£21,519</td><td>£21,606</td><td>£21,719</td><td>£21,834</td><td>£21,964</td><td>£108,641</td></tr><tr><td>Profit Before Tax</td><td>£5,961</td><td>£6,286</td><td>£6,871</td><td>£7,470</td><td>£8,219</td><td>£34,808</td></tr><tr><td>Profit After Tax      </td><td>£4,829</td><td>£5,092</td><td>£5,565</td><td>£6,051</td><td>£6,657</td><td>£28,194</td></tr><tr><td>Change In Property Value</td><td>£12,681</td><td>£13,061</td><td>£24,664</td><td>£28,386</td><td>£30,090</td><td>£108,883</td></tr><tr><td>Net Return</td><td>£17,510</td><td>£18,153</td><td>£30,230</td><td>£34,437</td><td>£36,747</td><td>£137,077</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>