<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>£24,936</td><td>£25,310</td><td>£25,943</td><td>£26,591</td><td>£27,389</td><td>£130,169</td></tr><tr><td>Total Expenses</td><td>£20,054</td><td>£20,103</td><td>£20,177</td><td>£20,253</td><td>£20,343</td><td>£100,929</td></tr><tr><td>Profit Before Tax</td><td>£4,882</td><td>£5,207</td><td>£5,766</td><td>£6,339</td><td>£7,046</td><td>£29,240</td></tr><tr><td>Profit After Tax      </td><td>£3,955</td><td>£4,218</td><td>£4,670</td><td>£5,134</td><td>£5,707</td><td>£23,685</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£13,287</td><td>£25,090</td><td>£28,877</td><td>£30,609</td><td>£110,763</td></tr><tr><td>Net Return</td><td>£16,855</td><td>£17,505</td><td>£29,761</td><td>£34,011</td><td>£36,317</td><td>£134,448</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>