<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>£22,852</td><td>£23,423</td><td>£24,009</td><td>£24,609</td><td>£117,298</td></tr><tr><td>Total Expenses</td><td>£16,627</td><td>£16,683</td><td>£16,751</td><td>£16,820</td><td>£16,891</td><td>£83,772</td></tr><tr><td>Profit Before Tax</td><td>£5,777</td><td>£6,169</td><td>£6,673</td><td>£7,189</td><td>£7,718</td><td>£33,526</td></tr><tr><td>Profit After Tax      </td><td>£4,680</td><td>£4,997</td><td>£5,405</td><td>£5,823</td><td>£6,252</td><td>£27,156</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£15,180</td><td>£15,812</td><td>£23,971</td><td>£29,216</td><td>£31,048</td><td>£115,226</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>