<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>£24,072</td><td>£24,433</td><td>£25,044</td><td>£25,670</td><td>£26,440</td><td>£125,659</td></tr><tr><td>Total Expenses</td><td>£19,097</td><td>£19,179</td><td>£19,283</td><td>£19,389</td><td>£19,509</td><td>£96,458</td></tr><tr><td>Profit Before Tax</td><td>£4,975</td><td>£5,254</td><td>£5,761</td><td>£6,281</td><td>£6,931</td><td>£29,202</td></tr><tr><td>Profit After Tax      </td><td>£4,030</td><td>£4,256</td><td>£4,666</td><td>£5,087</td><td>£5,614</td><td>£23,653</td></tr><tr><td>Change In Property Value</td><td>£11,108</td><td>£11,441</td><td>£21,604</td><td>£24,864</td><td>£26,356</td><td>£95,372</td></tr><tr><td>Net Return</td><td>£15,137</td><td>£15,697</td><td>£26,270</td><td>£29,951</td><td>£31,970</td><td>£119,026</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>