<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>£21,276</td><td>£21,595</td><td>£21,919</td><td>£22,467</td><td>£23,029</td><td>£110,286</td></tr><tr><td>Total Expenses</td><td>£14,854</td><td>£14,899</td><td>£14,941</td><td>£15,006</td><td>£15,073</td><td>£74,773</td></tr><tr><td>Profit Before Tax</td><td>£6,422</td><td>£6,697</td><td>£6,978</td><td>£7,461</td><td>£7,955</td><td>£35,513</td></tr><tr><td>Profit After Tax      </td><td>£5,202</td><td>£5,424</td><td>£5,652</td><td>£6,043</td><td>£6,444</td><td>£28,765</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£21,527</td><td>£24,776</td><td>£26,262</td><td>£20,878</td><td>£104,843</td></tr><tr><td>Net Return</td><td>£16,602</td><td>£26,951</td><td>£30,428</td><td>£32,305</td><td>£27,322</td><td>£133,608</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>27%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>