<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>£15,121</td><td>£15,178</td><td>£15,234</td><td>£15,302</td><td>£15,372</td><td>£76,206</td></tr><tr><td>Profit Before Tax</td><td>£7,211</td><td>£7,601</td><td>£8,001</td><td>£8,513</td><td>£9,038</td><td>£40,364</td></tr><tr><td>Profit After Tax      </td><td>£5,841</td><td>£6,157</td><td>£6,481</td><td>£6,896</td><td>£7,321</td><td>£32,695</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>£17,391</td><td>£25,984</td><td>£31,463</td><td>£33,377</td><td>£30,713</td><td>£138,929</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>22%</td><td>24%</td><td>22%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>