<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>£23,076</td><td>£23,422</td><td>£24,008</td><td>£24,608</td><td>£25,346</td><td>£120,460</td></tr><tr><td>Total Expenses</td><td>£18,392</td><td>£18,473</td><td>£18,574</td><td>£18,678</td><td>£18,795</td><td>£92,912</td></tr><tr><td>Profit Before Tax</td><td>£4,684</td><td>£4,949</td><td>£5,433</td><td>£5,930</td><td>£6,551</td><td>£27,547</td></tr><tr><td>Profit After Tax      </td><td>£3,794</td><td>£4,009</td><td>£4,401</td><td>£4,803</td><td>£5,307</td><td>£22,313</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£10,970</td><td>£20,714</td><td>£23,840</td><td>£25,270</td><td>£91,444</td></tr><tr><td>Net Return</td><td>£14,444</td><td>£14,978</td><td>£25,115</td><td>£28,643</td><td>£30,577</td><td>£113,757</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>