<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>£24,096</td><td>£24,578</td><td>£25,069</td><td>£25,696</td><td>£26,339</td><td>£125,778</td></tr><tr><td>Total Expenses</td><td>£17,119</td><td>£17,217</td><td>£17,307</td><td>£17,412</td><td>£17,518</td><td>£86,573</td></tr><tr><td>Profit Before Tax</td><td>£6,977</td><td>£7,361</td><td>£7,762</td><td>£8,285</td><td>£8,820</td><td>£39,205</td></tr><tr><td>Profit After Tax      </td><td>£5,652</td><td>£5,962</td><td>£6,288</td><td>£6,711</td><td>£7,144</td><td>£31,756</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£20,343</td><td>£25,632</td><td>£27,169</td><td>£24,000</td><td>£108,993</td></tr><tr><td>Net Return</td><td>£17,502</td><td>£26,305</td><td>£31,919</td><td>£33,880</td><td>£31,144</td><td>£140,750</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>23%</td><td>22%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>