<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>£26,952</td><td>£27,356</td><td>£27,767</td><td>£28,461</td><td>£29,172</td><td>£139,708</td></tr><tr><td>Total Expenses</td><td>£20,891</td><td>£20,944</td><td>£20,996</td><td>£21,076</td><td>£21,157</td><td>£105,064</td></tr><tr><td>Profit Before Tax</td><td>£6,061</td><td>£6,412</td><td>£6,771</td><td>£7,385</td><td>£8,015</td><td>£34,644</td></tr><tr><td>Profit After Tax      </td><td>£4,909</td><td>£5,194</td><td>£5,484</td><td>£5,982</td><td>£6,492</td><td>£28,061</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>£18,659</td><td>£30,562</td><td>£37,886</td><td>£43,273</td><td>£32,845</td><td>£163,225</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>