<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>£24,120</td><td>£24,482</td><td>£24,849</td><td>£25,470</td><td>£26,107</td><td>£125,028</td></tr><tr><td>Total Expenses</td><td>£17,552</td><td>£17,600</td><td>£17,647</td><td>£17,720</td><td>£17,794</td><td>£88,313</td></tr><tr><td>Profit Before Tax</td><td>£6,568</td><td>£6,881</td><td>£7,202</td><td>£7,750</td><td>£8,313</td><td>£36,715</td></tr><tr><td>Profit After Tax      </td><td>£5,320</td><td>£5,574</td><td>£5,833</td><td>£6,278</td><td>£6,733</td><td>£29,739</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£20,987</td><td>£26,805</td><td>£30,850</td><td>£21,801</td><td>£111,817</td></tr><tr><td>Net Return</td><td>£16,695</td><td>£26,561</td><td>£32,638</td><td>£37,128</td><td>£28,534</td><td>£141,556</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>