<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>£22,296</td><td>£22,630</td><td>£22,970</td><td>£23,544</td><td>£24,133</td><td>£115,573</td></tr><tr><td>Total Expenses</td><td>£16,183</td><td>£16,266</td><td>£16,341</td><td>£16,440</td><td>£16,542</td><td>£81,772</td></tr><tr><td>Profit Before Tax</td><td>£6,113</td><td>£6,364</td><td>£6,629</td><td>£7,104</td><td>£7,591</td><td>£33,802</td></tr><tr><td>Profit After Tax      </td><td>£4,952</td><td>£5,155</td><td>£5,369</td><td>£5,754</td><td>£6,149</td><td>£27,379</td></tr><tr><td>Change In Property Value</td><td>£11,145</td><td>£21,045</td><td>£24,221</td><td>£25,675</td><td>£20,411</td><td>£102,498</td></tr><tr><td>Net Return</td><td>£16,097</td><td>£26,201</td><td>£29,591</td><td>£31,429</td><td>£26,560</td><td>£129,877</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>