<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>£30,480</td><td>£30,937</td><td>£31,401</td><td>£32,186</td><td>£32,991</td><td>£157,996</td></tr><tr><td>Total Expenses</td><td>£23,549</td><td>£23,644</td><td>£23,732</td><td>£23,852</td><td>£23,975</td><td>£118,752</td></tr><tr><td>Profit Before Tax</td><td>£6,931</td><td>£7,293</td><td>£7,670</td><td>£8,334</td><td>£9,016</td><td>£39,244</td></tr><tr><td>Profit After Tax      </td><td>£5,614</td><td>£5,907</td><td>£6,212</td><td>£6,751</td><td>£7,303</td><td>£31,787</td></tr><tr><td>Change In Property Value</td><td>£14,375</td><td>£26,522</td><td>£33,874</td><td>£38,986</td><td>£27,550</td><td>£141,308</td></tr><tr><td>Net Return</td><td>£19,989</td><td>£32,429</td><td>£40,087</td><td>£45,737</td><td>£34,853</td><td>£173,095</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>