<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>£23,928</td><td>£24,287</td><td>£24,894</td><td>£25,516</td><td>£26,282</td><td>£124,907</td></tr><tr><td>Total Expenses</td><td>£20,217</td><td>£20,299</td><td>£20,403</td><td>£20,509</td><td>£20,628</td><td>£102,056</td></tr><tr><td>Profit Before Tax</td><td>£3,711</td><td>£3,988</td><td>£4,491</td><td>£5,008</td><td>£5,654</td><td>£22,852</td></tr><tr><td>Profit After Tax      </td><td>£3,006</td><td>£3,230</td><td>£3,638</td><td>£4,056</td><td>£4,580</td><td>£18,510</td></tr><tr><td>Change In Property Value</td><td>£11,966</td><td>£12,324</td><td>£23,273</td><td>£26,785</td><td>£28,392</td><td>£102,739</td></tr><tr><td>Net Return</td><td>£14,971</td><td>£15,555</td><td>£26,911</td><td>£30,841</td><td>£32,971</td><td>£121,249</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>