<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>£33,204</td><td>£33,702</td><td>£34,208</td><td>£35,063</td><td>£35,939</td><td>£172,116</td></tr><tr><td>Total Expenses</td><td>£24,465</td><td>£24,564</td><td>£24,656</td><td>£24,783</td><td>£24,914</td><td>£123,382</td></tr><tr><td>Profit Before Tax</td><td>£8,739</td><td>£9,138</td><td>£9,552</td><td>£10,280</td><td>£11,026</td><td>£48,734</td></tr><tr><td>Profit After Tax      </td><td>£7,079</td><td>£7,402</td><td>£7,737</td><td>£8,326</td><td>£8,931</td><td>£39,475</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£24,276</td><td>£31,559</td><td>£33,137</td><td>£24,356</td><td>£125,227</td></tr><tr><td>Net Return</td><td>£18,979</td><td>£31,678</td><td>£39,296</td><td>£41,463</td><td>£33,286</td><td>£164,702</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>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>