<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>£32,592</td><td>£33,081</td><td>£33,577</td><td>£34,417</td><td>£35,277</td><td>£168,943</td></tr><tr><td>Total Expenses</td><td>£23,547</td><td>£23,608</td><td>£23,668</td><td>£23,762</td><td>£23,859</td><td>£118,445</td></tr><tr><td>Profit Before Tax</td><td>£9,045</td><td>£9,473</td><td>£9,909</td><td>£10,654</td><td>£11,418</td><td>£50,499</td></tr><tr><td>Profit After Tax      </td><td>£7,327</td><td>£7,673</td><td>£8,026</td><td>£8,630</td><td>£9,248</td><td>£40,904</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£18,635</td><td>£25,591</td><td>£29,942</td><td>£24,336</td><td>£104,654</td></tr><tr><td>Net Return</td><td>£13,477</td><td>£26,307</td><td>£33,618</td><td>£38,572</td><td>£33,584</td><td>£145,558</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>7%</td><td>13%</td><td>16%</td><td>19%</td><td>16%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>