<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>£20,796</td><td>£21,212</td><td>£21,636</td><td>£22,177</td><td>£22,731</td><td>£108,553</td></tr><tr><td>Total Expenses</td><td>£15,450</td><td>£15,504</td><td>£15,556</td><td>£15,621</td><td>£15,687</td><td>£77,818</td></tr><tr><td>Profit Before Tax</td><td>£5,346</td><td>£5,708</td><td>£6,080</td><td>£6,556</td><td>£7,044</td><td>£30,735</td></tr><tr><td>Profit After Tax      </td><td>£4,331</td><td>£4,624</td><td>£4,925</td><td>£5,310</td><td>£5,706</td><td>£24,895</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£20,600</td><td>£25,956</td><td>£27,513</td><td>£24,303</td><td>£110,373</td></tr><tr><td>Net Return</td><td>£16,331</td><td>£25,224</td><td>£30,881</td><td>£32,824</td><td>£30,009</td><td>£135,268</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>21%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>