<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>£25,344</td><td>£25,724</td><td>£26,367</td><td>£27,026</td><td>£27,837</td><td>£132,299</td></tr><tr><td>Total Expenses</td><td>£20,007</td><td>£20,091</td><td>£20,199</td><td>£20,309</td><td>£20,432</td><td>£101,038</td></tr><tr><td>Profit Before Tax</td><td>£5,337</td><td>£5,633</td><td>£6,169</td><td>£6,718</td><td>£7,405</td><td>£31,261</td></tr><tr><td>Profit After Tax      </td><td>£4,323</td><td>£4,562</td><td>£4,997</td><td>£5,442</td><td>£5,998</td><td>£25,321</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,458</td></tr><tr><td>Net Return</td><td>£16,022</td><td>£16,613</td><td>£27,753</td><td>£31,632</td><td>£33,760</td><td>£125,779</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>