<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>£27,732</td><td>£28,148</td><td>£28,570</td><td>£29,284</td><td>£30,017</td><td>£143,751</td></tr><tr><td>Total Expenses</td><td>£19,895</td><td>£19,987</td><td>£20,070</td><td>£20,184</td><td>£20,299</td><td>£100,436</td></tr><tr><td>Profit Before Tax</td><td>£7,837</td><td>£8,161</td><td>£8,500</td><td>£9,101</td><td>£9,717</td><td>£43,316</td></tr><tr><td>Profit After Tax      </td><td>£6,348</td><td>£6,610</td><td>£6,885</td><td>£7,372</td><td>£7,871</td><td>£35,086</td></tr><tr><td>Change In Property Value</td><td>£11,750</td><td>£21,679</td><td>£27,689</td><td>£31,867</td><td>£22,519</td><td>£115,504</td></tr><tr><td>Net Return</td><td>£18,098</td><td>£28,289</td><td>£34,574</td><td>£39,239</td><td>£30,390</td><td>£150,589</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</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>