<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>£24,396</td><td>£24,762</td><td>£25,133</td><td>£25,762</td><td>£26,406</td><td>£126,459</td></tr><tr><td>Total Expenses</td><td>£17,310</td><td>£17,396</td><td>£17,474</td><td>£17,579</td><td>£17,686</td><td>£87,445</td></tr><tr><td>Profit Before Tax</td><td>£7,086</td><td>£7,366</td><td>£7,659</td><td>£8,183</td><td>£8,720</td><td>£39,014</td></tr><tr><td>Profit After Tax      </td><td>£5,740</td><td>£5,966</td><td>£6,204</td><td>£6,628</td><td>£7,063</td><td>£31,601</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£18,450</td><td>£23,565</td><td>£27,121</td><td>£19,165</td><td>£98,301</td></tr><tr><td>Net Return</td><td>£15,740</td><td>£24,416</td><td>£29,769</td><td>£33,749</td><td>£26,228</td><td>£129,902</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>