<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>£22,416</td><td>£22,752</td><td>£23,094</td><td>£23,671</td><td>£24,263</td><td>£116,195</td></tr><tr><td>Total Expenses</td><td>£16,259</td><td>£16,343</td><td>£16,418</td><td>£16,517</td><td>£16,619</td><td>£82,156</td></tr><tr><td>Profit Before Tax</td><td>£6,157</td><td>£6,410</td><td>£6,676</td><td>£7,154</td><td>£7,644</td><td>£34,040</td></tr><tr><td>Profit After Tax      </td><td>£4,987</td><td>£5,192</td><td>£5,407</td><td>£5,794</td><td>£6,191</td><td>£27,572</td></tr><tr><td>Change In Property Value</td><td>£11,205</td><td>£21,159</td><td>£24,352</td><td>£25,813</td><td>£20,521</td><td>£103,050</td></tr><tr><td>Net Return</td><td>£16,192</td><td>£26,351</td><td>£29,759</td><td>£31,607</td><td>£26,713</td><td>£130,622</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>