<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>£24,600</td><td>£24,969</td><td>£25,344</td><td>£25,977</td><td>£26,627</td><td>£127,516</td></tr><tr><td>Total Expenses</td><td>£17,652</td><td>£17,739</td><td>£17,817</td><td>£17,922</td><td>£18,030</td><td>£89,160</td></tr><tr><td>Profit Before Tax</td><td>£6,948</td><td>£7,230</td><td>£7,526</td><td>£8,055</td><td>£8,597</td><td>£38,357</td></tr><tr><td>Profit After Tax      </td><td>£5,628</td><td>£5,857</td><td>£6,096</td><td>£6,524</td><td>£6,963</td><td>£31,069</td></tr><tr><td>Change In Property Value</td><td>£12,300</td><td>£23,227</td><td>£26,732</td><td>£28,335</td><td>£22,527</td><td>£113,120</td></tr><tr><td>Net Return</td><td>£17,928</td><td>£29,083</td><td>£32,828</td><td>£34,860</td><td>£29,490</td><td>£144,189</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>24%</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>