<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>£23,004</td><td>£23,349</td><td>£23,933</td><td>£24,531</td><td>£25,267</td><td>£120,084</td></tr><tr><td>Total Expenses</td><td>£18,342</td><td>£18,423</td><td>£18,524</td><td>£18,628</td><td>£18,744</td><td>£92,661</td></tr><tr><td>Profit Before Tax</td><td>£4,662</td><td>£4,926</td><td>£5,409</td><td>£5,903</td><td>£6,523</td><td>£27,423</td></tr><tr><td>Profit After Tax      </td><td>£3,776</td><td>£3,990</td><td>£4,381</td><td>£4,782</td><td>£5,284</td><td>£22,213</td></tr><tr><td>Change In Property Value</td><td>£10,618</td><td>£10,936</td><td>£20,651</td><td>£23,767</td><td>£25,194</td><td>£91,166</td></tr><tr><td>Net Return</td><td>£14,394</td><td>£14,926</td><td>£25,032</td><td>£28,549</td><td>£30,477</td><td>£113,379</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>