<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>£24,864</td><td>£25,237</td><td>£25,868</td><td>£26,515</td><td>£27,310</td><td>£129,793</td></tr><tr><td>Total Expenses</td><td>£19,662</td><td>£19,745</td><td>£19,851</td><td>£19,960</td><td>£20,082</td><td>£99,300</td></tr><tr><td>Profit Before Tax</td><td>£5,202</td><td>£5,492</td><td>£6,017</td><td>£6,555</td><td>£7,228</td><td>£30,493</td></tr><tr><td>Profit After Tax      </td><td>£4,214</td><td>£4,448</td><td>£4,873</td><td>£5,309</td><td>£5,855</td><td>£24,700</td></tr><tr><td>Change In Property Value</td><td>£11,475</td><td>£11,819</td><td>£22,318</td><td>£25,686</td><td>£27,228</td><td>£98,526</td></tr><tr><td>Net Return</td><td>£15,689</td><td>£16,267</td><td>£27,192</td><td>£30,996</td><td>£33,082</td><td>£123,226</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>