<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>£26,136</td><td>£26,528</td><td>£27,191</td><td>£27,871</td><td>£28,707</td><td>£136,433</td></tr><tr><td>Total Expenses</td><td>£20,565</td><td>£20,651</td><td>£20,760</td><td>£20,872</td><td>£20,998</td><td>£103,845</td></tr><tr><td>Profit Before Tax</td><td>£5,571</td><td>£5,877</td><td>£6,431</td><td>£6,999</td><td>£7,709</td><td>£32,588</td></tr><tr><td>Profit After Tax      </td><td>£4,512</td><td>£4,761</td><td>£5,209</td><td>£5,669</td><td>£6,244</td><td>£26,396</td></tr><tr><td>Change In Property Value</td><td>£12,062</td><td>£12,424</td><td>£23,460</td><td>£27,000</td><td>£28,620</td><td>£103,566</td></tr><tr><td>Net Return</td><td>£16,574</td><td>£17,184</td><td>£28,669</td><td>£32,670</td><td>£34,865</td><td>£129,963</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>