<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>£25,332</td><td>£25,712</td><td>£26,355</td><td>£27,014</td><td>£27,824</td><td>£132,236</td></tr><tr><td>Total Expenses</td><td>£19,997</td><td>£20,081</td><td>£20,188</td><td>£20,298</td><td>£20,421</td><td>£100,984</td></tr><tr><td>Profit Before Tax</td><td>£5,335</td><td>£5,631</td><td>£6,167</td><td>£6,716</td><td>£7,403</td><td>£31,253</td></tr><tr><td>Profit After Tax      </td><td>£4,322</td><td>£4,561</td><td>£4,995</td><td>£5,440</td><td>£5,996</td><td>£25,315</td></tr><tr><td>Change In Property Value</td><td>£11,693</td><td>£12,043</td><td>£22,742</td><td>£26,174</td><td>£27,744</td><td>£100,395</td></tr><tr><td>Net Return</td><td>£16,014</td><td>£16,605</td><td>£27,737</td><td>£31,614</td><td>£33,740</td><td>£125,710</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>