<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>£22,500</td><td>£22,837</td><td>£23,180</td><td>£23,760</td><td>£24,354</td><td>£116,631</td></tr><tr><td>Total Expenses</td><td>£16,314</td><td>£16,398</td><td>£16,473</td><td>£16,573</td><td>£16,675</td><td>£82,432</td></tr><tr><td>Profit Before Tax</td><td>£6,186</td><td>£6,440</td><td>£6,707</td><td>£7,187</td><td>£7,679</td><td>£34,198</td></tr><tr><td>Profit After Tax      </td><td>£5,011</td><td>£5,216</td><td>£5,433</td><td>£5,821</td><td>£6,220</td><td>£27,701</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£21,241</td><td>£24,446</td><td>£25,913</td><td>£20,601</td><td>£103,450</td></tr><tr><td>Net Return</td><td>£16,259</td><td>£26,457</td><td>£29,879</td><td>£31,734</td><td>£26,821</td><td>£131,150</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>