<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>£24,180</td><td>£24,543</td><td>£24,911</td><td>£25,534</td><td>£26,172</td><td>£125,339</td></tr><tr><td>Total Expenses</td><td>£16,966</td><td>£17,053</td><td>£17,130</td><td>£17,234</td><td>£17,341</td><td>£85,724</td></tr><tr><td>Profit Before Tax</td><td>£7,214</td><td>£7,490</td><td>£7,781</td><td>£8,299</td><td>£8,831</td><td>£39,615</td></tr><tr><td>Profit After Tax      </td><td>£5,843</td><td>£6,067</td><td>£6,302</td><td>£6,722</td><td>£7,153</td><td>£32,088</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£22,094</td><td>£25,428</td><td>£26,953</td><td>£21,428</td><td>£107,602</td></tr><tr><td>Net Return</td><td>£17,543</td><td>£28,161</td><td>£31,730</td><td>£33,676</td><td>£28,581</td><td>£139,690</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>