<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>£22,332</td><td>£22,779</td><td>£23,234</td><td>£23,815</td><td>£24,410</td><td>£116,570</td></tr><tr><td>Total Expenses</td><td>£16,621</td><td>£16,715</td><td>£16,802</td><td>£16,902</td><td>£17,004</td><td>£84,043</td></tr><tr><td>Profit Before Tax</td><td>£5,711</td><td>£6,063</td><td>£6,432</td><td>£6,913</td><td>£7,407</td><td>£32,527</td></tr><tr><td>Profit After Tax      </td><td>£4,626</td><td>£4,911</td><td>£5,210</td><td>£5,600</td><td>£5,999</td><td>£26,347</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£19,828</td><td>£24,983</td><td>£26,482</td><td>£23,392</td><td>£106,234</td></tr><tr><td>Net Return</td><td>£16,176</td><td>£24,739</td><td>£30,193</td><td>£32,081</td><td>£29,391</td><td>£132,581</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>12%</td><td>18%</td><td>22%</td><td>23%</td><td>21%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>