<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>£22,404</td><td>£22,740</td><td>£23,309</td><td>£23,891</td><td>£24,608</td><td>£116,952</td></tr><tr><td>Total Expenses</td><td>£16,936</td><td>£17,016</td><td>£17,116</td><td>£17,218</td><td>£17,332</td><td>£85,618</td></tr><tr><td>Profit Before Tax</td><td>£5,468</td><td>£5,724</td><td>£6,193</td><td>£6,673</td><td>£7,276</td><td>£31,333</td></tr><tr><td>Profit After Tax      </td><td>£4,429</td><td>£4,636</td><td>£5,016</td><td>£5,405</td><td>£5,893</td><td>£25,380</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,592</td><td>£18,854</td><td>£21,699</td><td>£23,001</td><td>£86,345</td></tr><tr><td>Net Return</td><td>£15,629</td><td>£16,228</td><td>£23,870</td><td>£27,104</td><td>£28,894</td><td>£111,725</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>