<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>£22,476</td><td>£22,813</td><td>£23,155</td><td>£23,734</td><td>£24,328</td><td>£116,506</td></tr><tr><td>Total Expenses</td><td>£16,303</td><td>£16,386</td><td>£16,462</td><td>£16,561</td><td>£16,663</td><td>£82,376</td></tr><tr><td>Profit Before Tax</td><td>£6,173</td><td>£6,427</td><td>£6,694</td><td>£7,173</td><td>£7,664</td><td>£34,130</td></tr><tr><td>Profit After Tax      </td><td>£5,000</td><td>£5,206</td><td>£5,422</td><td>£5,810</td><td>£6,208</td><td>£27,646</td></tr><tr><td>Change In Property Value</td><td>£11,240</td><td>£21,225</td><td>£24,428</td><td>£25,894</td><td>£20,586</td><td>£103,374</td></tr><tr><td>Net Return</td><td>£16,241</td><td>£26,431</td><td>£29,850</td><td>£31,704</td><td>£26,794</td><td>£131,020</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>14%</td><td>22%</td><td>25%</td><td>27%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>