<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>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£18,770</td><td>£18,818</td><td>£18,889</td><td>£18,963</td><td>£19,050</td><td>£94,489</td></tr><tr><td>Profit Before Tax</td><td>£5,230</td><td>£5,542</td><td>£6,080</td><td>£6,631</td><td>£7,311</td><td>£30,794</td></tr><tr><td>Profit After Tax      </td><td>£4,236</td><td>£4,489</td><td>£4,925</td><td>£5,371</td><td>£5,922</td><td>£24,943</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,169</td></tr><tr><td>Net Return</td><td>£12,236</td><td>£12,649</td><td>£21,571</td><td>£27,011</td><td>£28,644</td><td>£102,112</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>