<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>£21,900</td><td>£22,228</td><td>£22,562</td><td>£23,126</td><td>£23,704</td><td>£113,521</td></tr><tr><td>Total Expenses</td><td>£15,934</td><td>£16,017</td><td>£16,091</td><td>£16,189</td><td>£16,290</td><td>£80,521</td></tr><tr><td>Profit Before Tax</td><td>£5,966</td><td>£6,212</td><td>£6,471</td><td>£6,937</td><td>£7,414</td><td>£33,000</td></tr><tr><td>Profit After Tax      </td><td>£4,833</td><td>£5,032</td><td>£5,241</td><td>£5,619</td><td>£6,006</td><td>£26,730</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£20,677</td><td>£23,798</td><td>£25,225</td><td>£20,054</td><td>£100,704</td></tr><tr><td>Net Return</td><td>£15,783</td><td>£25,709</td><td>£29,039</td><td>£30,844</td><td>£26,060</td><td>£127,434</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>