<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>£27,444</td><td>£27,856</td><td>£28,273</td><td>£28,980</td><td>£29,705</td><td>£142,258</td></tr><tr><td>Total Expenses</td><td>£20,800</td><td>£20,891</td><td>£20,974</td><td>£21,086</td><td>£21,201</td><td>£104,952</td></tr><tr><td>Profit Before Tax</td><td>£6,644</td><td>£6,965</td><td>£7,300</td><td>£7,894</td><td>£8,504</td><td>£37,307</td></tr><tr><td>Profit After Tax      </td><td>£5,382</td><td>£5,641</td><td>£5,913</td><td>£6,394</td><td>£6,888</td><td>£30,218</td></tr><tr><td>Change In Property Value</td><td>£9,980</td><td>£20,359</td><td>£26,467</td><td>£27,790</td><td>£20,426</td><td>£105,022</td></tr><tr><td>Net Return</td><td>£15,362</td><td>£26,001</td><td>£32,380</td><td>£34,185</td><td>£27,314</td><td>£135,241</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>