<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>£23,940</td><td>£24,299</td><td>£24,907</td><td>£25,529</td><td>£26,295</td><td>£124,970</td></tr><tr><td>Total Expenses</td><td>£20,220</td><td>£20,302</td><td>£20,406</td><td>£20,512</td><td>£20,631</td><td>£102,072</td></tr><tr><td>Profit Before Tax</td><td>£3,720</td><td>£3,997</td><td>£4,501</td><td>£5,017</td><td>£5,664</td><td>£22,898</td></tr><tr><td>Profit After Tax      </td><td>£3,013</td><td>£3,237</td><td>£3,645</td><td>£4,064</td><td>£4,588</td><td>£18,547</td></tr><tr><td>Change In Property Value</td><td>£11,967</td><td>£12,326</td><td>£23,276</td><td>£26,788</td><td>£28,395</td><td>£102,752</td></tr><tr><td>Net Return</td><td>£14,980</td><td>£15,563</td><td>£26,921</td><td>£30,852</td><td>£32,983</td><td>£121,300</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>