<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>£29,496</td><td>£29,938</td><td>£30,388</td><td>£31,147</td><td>£31,926</td><td>£152,895</td></tr><tr><td>Total Expenses</td><td>£21,035</td><td>£21,130</td><td>£21,216</td><td>£21,333</td><td>£21,454</td><td>£106,168</td></tr><tr><td>Profit Before Tax</td><td>£8,461</td><td>£8,809</td><td>£9,172</td><td>£9,814</td><td>£10,472</td><td>£46,727</td></tr><tr><td>Profit After Tax      </td><td>£6,853</td><td>£7,135</td><td>£7,429</td><td>£7,949</td><td>£8,482</td><td>£37,849</td></tr><tr><td>Change In Property Value</td><td>£12,499</td><td>£23,060</td><td>£29,453</td><td>£33,898</td><td>£23,954</td><td>£122,864</td></tr><tr><td>Net Return</td><td>£19,352</td><td>£30,195</td><td>£36,882</td><td>£41,847</td><td>£32,437</td><td>£160,713</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>23%</td><td>26%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>