<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>£21,108</td><td>£21,425</td><td>£21,960</td><td>£22,509</td><td>£107,798</td></tr><tr><td>Total Expenses</td><td>£15,450</td><td>£15,493</td><td>£15,535</td><td>£15,599</td><td>£15,665</td><td>£77,742</td></tr><tr><td>Profit Before Tax</td><td>£5,346</td><td>£5,615</td><td>£5,889</td><td>£6,361</td><td>£6,844</td><td>£30,056</td></tr><tr><td>Profit After Tax      </td><td>£4,331</td><td>£4,548</td><td>£4,770</td><td>£5,152</td><td>£5,544</td><td>£24,345</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£18,450</td><td>£23,565</td><td>£27,121</td><td>£19,165</td><td>£98,301</td></tr><tr><td>Net Return</td><td>£14,331</td><td>£22,998</td><td>£28,335</td><td>£32,273</td><td>£24,709</td><td>£122,646</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>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>