<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>£23,604</td><td>£23,958</td><td>£24,557</td><td>£25,171</td><td>£25,926</td><td>£123,216</td></tr><tr><td>Total Expenses</td><td>£18,730</td><td>£18,777</td><td>£18,848</td><td>£18,920</td><td>£19,006</td><td>£94,282</td></tr><tr><td>Profit Before Tax</td><td>£4,874</td><td>£5,181</td><td>£5,709</td><td>£6,251</td><td>£6,920</td><td>£28,934</td></tr><tr><td>Profit After Tax      </td><td>£3,948</td><td>£4,196</td><td>£4,624</td><td>£5,063</td><td>£5,605</td><td>£23,436</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£18,911</td><td>£24,154</td><td>£27,799</td><td>£91,114</td></tr><tr><td>Net Return</td><td>£13,948</td><td>£14,446</td><td>£23,536</td><td>£29,217</td><td>£33,404</td><td>£114,550</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>