<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>£31,416</td><td>£32,044</td><td>£32,685</td><td>£33,502</td><td>£34,340</td><td>£163,988</td></tr><tr><td>Total Expenses</td><td>£21,712</td><td>£21,825</td><td>£21,930</td><td>£22,053</td><td>£22,180</td><td>£109,699</td></tr><tr><td>Profit Before Tax</td><td>£9,704</td><td>£10,220</td><td>£10,756</td><td>£11,449</td><td>£12,160</td><td>£54,289</td></tr><tr><td>Profit After Tax      </td><td>£7,860</td><td>£8,278</td><td>£8,712</td><td>£9,274</td><td>£9,850</td><td>£43,974</td></tr><tr><td>Change In Property Value</td><td>£15,450</td><td>£26,523</td><td>£33,418</td><td>£35,423</td><td>£31,291</td><td>£142,105</td></tr><tr><td>Net Return</td><td>£23,310</td><td>£34,801</td><td>£42,130</td><td>£44,697</td><td>£41,141</td><td>£186,079</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>24%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>