<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>£16,316</td><td>£16,399</td><td>£16,475</td><td>£16,574</td><td>£16,676</td><td>£82,441</td></tr><tr><td>Profit Before Tax</td><td>£6,184</td><td>£6,438</td><td>£6,705</td><td>£7,185</td><td>£7,677</td><td>£34,190</td></tr><tr><td>Profit After Tax      </td><td>£5,009</td><td>£5,215</td><td>£5,431</td><td>£5,820</td><td>£6,218</td><td>£27,694</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£16,259</td><td>£26,459</td><td>£29,881</td><td>£31,737</td><td>£26,822</td><td>£131,158</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>