<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>£22,932</td><td>£23,276</td><td>£23,625</td><td>£24,216</td><td>£24,821</td><td>£118,870</td></tr><tr><td>Total Expenses</td><td>£16,982</td><td>£17,029</td><td>£17,074</td><td>£17,144</td><td>£17,215</td><td>£85,445</td></tr><tr><td>Profit Before Tax</td><td>£5,950</td><td>£6,247</td><td>£6,551</td><td>£7,072</td><td>£7,606</td><td>£33,425</td></tr><tr><td>Profit After Tax      </td><td>£4,819</td><td>£5,060</td><td>£5,306</td><td>£5,728</td><td>£6,161</td><td>£27,074</td></tr><tr><td>Change In Property Value</td><td>£11,025</td><td>£20,341</td><td>£25,980</td><td>£29,901</td><td>£21,130</td><td>£108,377</td></tr><tr><td>Net Return</td><td>£15,844</td><td>£25,401</td><td>£31,286</td><td>£35,629</td><td>£27,291</td><td>£135,451</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>