<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>£22,884</td><td>£23,227</td><td>£23,808</td><td>£24,403</td><td>£25,135</td><td>£119,458</td></tr><tr><td>Total Expenses</td><td>£18,254</td><td>£18,334</td><td>£18,435</td><td>£18,539</td><td>£18,655</td><td>£92,217</td></tr><tr><td>Profit Before Tax</td><td>£4,630</td><td>£4,893</td><td>£5,373</td><td>£5,864</td><td>£6,481</td><td>£27,241</td></tr><tr><td>Profit After Tax      </td><td>£3,750</td><td>£3,963</td><td>£4,352</td><td>£4,750</td><td>£5,249</td><td>£22,065</td></tr><tr><td>Change In Property Value</td><td>£10,560</td><td>£10,877</td><td>£20,539</td><td>£23,639</td><td>£25,057</td><td>£90,671</td></tr><tr><td>Net Return</td><td>£14,310</td><td>£14,840</td><td>£24,891</td><td>£28,389</td><td>£30,306</td><td>£112,736</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>