<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>£33,600</td><td>£34,104</td><td>£34,616</td><td>£35,481</td><td>£36,368</td><td>£174,168</td></tr><tr><td>Total Expenses</td><td>£26,383</td><td>£26,445</td><td>£26,507</td><td>£26,604</td><td>£26,703</td><td>£132,642</td></tr><tr><td>Profit Before Tax</td><td>£7,218</td><td>£7,659</td><td>£8,109</td><td>£8,877</td><td>£9,665</td><td>£41,527</td></tr><tr><td>Profit After Tax      </td><td>£5,846</td><td>£6,203</td><td>£6,568</td><td>£7,190</td><td>£7,828</td><td>£33,637</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£32,288</td><td>£41,238</td><td>£47,462</td><td>£33,539</td><td>£172,027</td></tr><tr><td>Net Return</td><td>£23,346</td><td>£38,491</td><td>£47,806</td><td>£54,652</td><td>£41,368</td><td>£205,664</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>