<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>£31,536</td><td>£32,009</td><td>£32,489</td><td>£33,301</td><td>£34,134</td><td>£163,470</td></tr><tr><td>Total Expenses</td><td>£24,298</td><td>£24,395</td><td>£24,484</td><td>£24,607</td><td>£24,733</td><td>£122,517</td></tr><tr><td>Profit Before Tax</td><td>£7,238</td><td>£7,614</td><td>£8,005</td><td>£8,694</td><td>£9,401</td><td>£40,953</td></tr><tr><td>Profit After Tax      </td><td>£5,863</td><td>£6,167</td><td>£6,484</td><td>£7,042</td><td>£7,615</td><td>£33,172</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£27,444</td><td>£35,053</td><td>£40,342</td><td>£28,509</td><td>£146,223</td></tr><tr><td>Net Return</td><td>£20,738</td><td>£33,612</td><td>£41,537</td><td>£47,385</td><td>£36,123</td><td>£179,394</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>