<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>£25,500</td><td>£25,883</td><td>£26,530</td><td>£27,193</td><td>£28,009</td><td>£133,113</td></tr><tr><td>Total Expenses</td><td>£21,410</td><td>£21,494</td><td>£21,602</td><td>£21,712</td><td>£21,836</td><td>£108,054</td></tr><tr><td>Profit Before Tax</td><td>£4,090</td><td>£4,388</td><td>£4,928</td><td>£5,481</td><td>£6,172</td><td>£25,059</td></tr><tr><td>Profit After Tax      </td><td>£3,313</td><td>£3,555</td><td>£3,991</td><td>£4,439</td><td>£5,000</td><td>£20,298</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£16,061</td><td>£16,686</td><td>£28,787</td><td>£32,977</td><td>£35,249</td><td>£129,760</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>15%</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>