<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>£22,416</td><td>£22,752</td><td>£23,094</td><td>£23,671</td><td>£24,263</td><td>£116,195</td></tr><tr><td>Total Expenses</td><td>£16,261</td><td>£16,345</td><td>£16,420</td><td>£16,520</td><td>£16,622</td><td>£82,168</td></tr><tr><td>Profit Before Tax</td><td>£6,155</td><td>£6,407</td><td>£6,673</td><td>£7,151</td><td>£7,641</td><td>£34,028</td></tr><tr><td>Profit After Tax      </td><td>£4,985</td><td>£5,190</td><td>£5,405</td><td>£5,792</td><td>£6,189</td><td>£27,562</td></tr><tr><td>Change In Property Value</td><td>£11,207</td><td>£21,163</td><td>£24,357</td><td>£25,818</td><td>£20,525</td><td>£103,071</td></tr><tr><td>Net Return</td><td>£16,192</td><td>£26,353</td><td>£29,762</td><td>£31,611</td><td>£26,715</td><td>£130,633</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>