<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>£22,920</td><td>£23,264</td><td>£23,613</td><td>£24,203</td><td>£24,808</td><td>£118,808</td></tr><tr><td>Total Expenses</td><td>£16,583</td><td>£16,667</td><td>£16,743</td><td>£16,844</td><td>£16,947</td><td>£83,784</td></tr><tr><td>Profit Before Tax</td><td>£6,337</td><td>£6,597</td><td>£6,870</td><td>£7,359</td><td>£7,861</td><td>£35,023</td></tr><tr><td>Profit After Tax      </td><td>£5,133</td><td>£5,343</td><td>£5,564</td><td>£5,961</td><td>£6,367</td><td>£28,369</td></tr><tr><td>Change In Property Value</td><td>£11,460</td><td>£21,640</td><td>£24,906</td><td>£26,400</td><td>£20,988</td><td>£105,395</td></tr><tr><td>Net Return</td><td>£16,593</td><td>£26,984</td><td>£30,470</td><td>£32,361</td><td>£27,356</td><td>£133,764</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>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>