<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>£21,996</td><td>£22,326</td><td>£22,661</td><td>£23,227</td><td>£23,808</td><td>£114,018</td></tr><tr><td>Total Expenses</td><td>£15,570</td><td>£15,615</td><td>£15,659</td><td>£15,726</td><td>£15,795</td><td>£78,364</td></tr><tr><td>Profit Before Tax</td><td>£6,426</td><td>£6,711</td><td>£7,002</td><td>£7,501</td><td>£8,013</td><td>£35,654</td></tr><tr><td>Profit After Tax      </td><td>£5,205</td><td>£5,436</td><td>£5,672</td><td>£6,076</td><td>£6,491</td><td>£28,880</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£17,205</td><td>£28,096</td><td>£31,751</td><td>£33,721</td><td>£28,468</td><td>£139,241</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>