<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>£29,292</td><td>£29,731</td><td>£30,177</td><td>£30,932</td><td>£31,705</td><td>£151,838</td></tr><tr><td>Total Expenses</td><td>£21,821</td><td>£21,915</td><td>£22,001</td><td>£22,118</td><td>£22,238</td><td>£110,092</td></tr><tr><td>Profit Before Tax</td><td>£7,471</td><td>£7,816</td><td>£8,177</td><td>£8,814</td><td>£9,467</td><td>£41,745</td></tr><tr><td>Profit After Tax      </td><td>£6,051</td><td>£6,331</td><td>£6,623</td><td>£7,139</td><td>£7,668</td><td>£33,814</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£21,420</td><td>£27,846</td><td>£29,238</td><td>£21,490</td><td>£110,494</td></tr><tr><td>Net Return</td><td>£16,551</td><td>£27,751</td><td>£34,469</td><td>£36,378</td><td>£29,159</td><td>£144,308</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>