<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>£24,000</td><td>£24,360</td><td>£24,725</td><td>£25,344</td><td>£25,977</td><td>£124,406</td></tr><tr><td>Total Expenses</td><td>£17,270</td><td>£17,356</td><td>£17,433</td><td>£17,537</td><td>£17,643</td><td>£87,239</td></tr><tr><td>Profit Before Tax</td><td>£6,730</td><td>£7,004</td><td>£7,292</td><td>£7,807</td><td>£8,334</td><td>£37,167</td></tr><tr><td>Profit After Tax      </td><td>£5,451</td><td>£5,673</td><td>£5,907</td><td>£6,323</td><td>£6,751</td><td>£30,105</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,079</td><td>£27,644</td><td>£21,977</td><td>£110,360</td></tr><tr><td>Net Return</td><td>£17,451</td><td>£28,333</td><td>£31,986</td><td>£33,967</td><td>£28,728</td><td>£140,465</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>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>