<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>£21,960</td><td>£22,399</td><td>£22,847</td><td>£23,418</td><td>£24,004</td><td>£114,629</td></tr><tr><td>Total Expenses</td><td>£15,779</td><td>£15,873</td><td>£15,959</td><td>£16,058</td><td>£16,159</td><td>£79,827</td></tr><tr><td>Profit Before Tax</td><td>£6,181</td><td>£6,526</td><td>£6,888</td><td>£7,361</td><td>£7,845</td><td>£34,801</td></tr><tr><td>Profit After Tax      </td><td>£5,007</td><td>£5,286</td><td>£5,580</td><td>£5,962</td><td>£6,354</td><td>£28,189</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£18,540</td><td>£23,360</td><td>£24,762</td><td>£21,873</td><td>£99,336</td></tr><tr><td>Net Return</td><td>£15,807</td><td>£23,826</td><td>£28,940</td><td>£30,724</td><td>£28,228</td><td>£127,525</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>22%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>