<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>£24,900</td><td>£25,274</td><td>£25,905</td><td>£26,553</td><td>£27,350</td><td>£129,981</td></tr><tr><td>Total Expenses</td><td>£19,455</td><td>£19,504</td><td>£19,578</td><td>£19,654</td><td>£19,744</td><td>£97,935</td></tr><tr><td>Profit Before Tax</td><td>£5,445</td><td>£5,770</td><td>£6,327</td><td>£6,899</td><td>£7,606</td><td>£32,047</td></tr><tr><td>Profit After Tax      </td><td>£4,410</td><td>£4,673</td><td>£5,125</td><td>£5,588</td><td>£6,161</td><td>£25,958</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£8,466</td><td>£17,271</td><td>£22,452</td><td>£23,574</td><td>£80,063</td></tr><tr><td>Net Return</td><td>£12,710</td><td>£13,139</td><td>£22,396</td><td>£28,040</td><td>£29,735</td><td>£106,021</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>