<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>£20,976</td><td>£21,291</td><td>£21,610</td><td>£22,150</td><td>£22,704</td><td>£108,731</td></tr><tr><td>Total Expenses</td><td>£15,345</td><td>£15,426</td><td>£15,499</td><td>£15,595</td><td>£15,693</td><td>£77,558</td></tr><tr><td>Profit Before Tax</td><td>£5,631</td><td>£5,864</td><td>£6,111</td><td>£6,555</td><td>£7,011</td><td>£31,173</td></tr><tr><td>Profit After Tax      </td><td>£4,561</td><td>£4,750</td><td>£4,950</td><td>£5,310</td><td>£5,679</td><td>£25,250</td></tr><tr><td>Change In Property Value</td><td>£10,487</td><td>£19,803</td><td>£22,791</td><td>£24,158</td><td>£19,206</td><td>£96,445</td></tr><tr><td>Net Return</td><td>£15,048</td><td>£24,553</td><td>£27,741</td><td>£29,468</td><td>£24,885</td><td>£121,695</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>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>