<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>£29,148</td><td>£29,585</td><td>£30,029</td><td>£30,780</td><td>£31,549</td><td>£151,091</td></tr><tr><td>Total Expenses</td><td>£21,111</td><td>£21,167</td><td>£21,222</td><td>£21,307</td><td>£21,395</td><td>£106,203</td></tr><tr><td>Profit Before Tax</td><td>£8,037</td><td>£8,418</td><td>£8,807</td><td>£9,472</td><td>£10,154</td><td>£44,888</td></tr><tr><td>Profit After Tax      </td><td>£6,510</td><td>£6,819</td><td>£7,134</td><td>£7,673</td><td>£8,225</td><td>£36,360</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£25,369</td><td>£32,402</td><td>£37,291</td><td>£26,352</td><td>£135,164</td></tr><tr><td>Net Return</td><td>£20,260</td><td>£32,187</td><td>£39,535</td><td>£44,964</td><td>£34,577</td><td>£171,524</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>