<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>£22,920</td><td>£23,264</td><td>£23,613</td><td>£24,203</td><td>£24,808</td><td>£118,808</td></tr><tr><td>Total Expenses</td><td>£16,184</td><td>£16,268</td><td>£16,344</td><td>£16,445</td><td>£16,548</td><td>£81,789</td></tr><tr><td>Profit Before Tax</td><td>£6,736</td><td>£6,996</td><td>£7,269</td><td>£7,758</td><td>£8,260</td><td>£37,019</td></tr><tr><td>Profit After Tax      </td><td>£5,456</td><td>£5,666</td><td>£5,888</td><td>£6,284</td><td>£6,691</td><td>£29,985</td></tr><tr><td>Change In Property Value</td><td>£11,088</td><td>£20,938</td><td>£24,097</td><td>£25,543</td><td>£20,307</td><td>£101,973</td></tr><tr><td>Net Return</td><td>£16,544</td><td>£26,604</td><td>£29,985</td><td>£31,827</td><td>£26,997</td><td>£131,958</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>25%</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>