<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>£24,600</td><td>£24,969</td><td>£25,593</td><td>£26,233</td><td>£27,020</td><td>£128,415</td></tr><tr><td>Total Expenses</td><td>£19,227</td><td>£19,275</td><td>£19,348</td><td>£19,423</td><td>£19,513</td><td>£96,786</td></tr><tr><td>Profit Before Tax</td><td>£5,373</td><td>£5,694</td><td>£6,245</td><td>£6,810</td><td>£7,507</td><td>£31,629</td></tr><tr><td>Profit After Tax      </td><td>£4,352</td><td>£4,612</td><td>£5,058</td><td>£5,516</td><td>£6,081</td><td>£25,620</td></tr><tr><td>Change In Property Value</td><td>£8,200</td><td>£8,364</td><td>£17,063</td><td>£22,181</td><td>£23,290</td><td>£79,098</td></tr><tr><td>Net Return</td><td>£12,552</td><td>£12,976</td><td>£22,121</td><td>£27,697</td><td>£29,371</td><td>£104,718</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>