<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>£16,184</td><td>£16,268</td><td>£16,343</td><td>£16,442</td><td>£16,543</td><td>£81,780</td></tr><tr><td>Profit Before Tax</td><td>£6,112</td><td>£6,363</td><td>£6,627</td><td>£7,102</td><td>£7,589</td><td>£33,793</td></tr><tr><td>Profit After Tax      </td><td>£4,951</td><td>£5,154</td><td>£5,368</td><td>£5,753</td><td>£6,147</td><td>£27,373</td></tr><tr><td>Change In Property Value</td><td>£11,147</td><td>£21,048</td><td>£24,225</td><td>£25,678</td><td>£20,414</td><td>£102,512</td></tr><tr><td>Net Return</td><td>£16,097</td><td>£26,202</td><td>£29,593</td><td>£31,431</td><td>£26,562</td><td>£129,885</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>