<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>£22,572</td><td>£22,911</td><td>£23,254</td><td>£23,836</td><td>£24,431</td><td>£117,004</td></tr><tr><td>Total Expenses</td><td>£15,840</td><td>£15,924</td><td>£15,999</td><td>£16,099</td><td>£16,202</td><td>£80,065</td></tr><tr><td>Profit Before Tax</td><td>£6,732</td><td>£6,987</td><td>£7,255</td><td>£7,736</td><td>£8,230</td><td>£36,939</td></tr><tr><td>Profit After Tax      </td><td>£5,453</td><td>£5,659</td><td>£5,876</td><td>£6,266</td><td>£6,666</td><td>£29,921</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,605</td><td>£21,208</td><td>£24,409</td><td>£17,249</td><td>£88,471</td></tr><tr><td>Net Return</td><td>£14,453</td><td>£22,264</td><td>£27,085</td><td>£30,675</td><td>£23,915</td><td>£118,392</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>