<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>£33,804</td><td>£34,311</td><td>£34,826</td><td>£35,696</td><td>£36,589</td><td>£175,226</td></tr><tr><td>Total Expenses</td><td>£24,794</td><td>£24,857</td><td>£24,919</td><td>£25,017</td><td>£25,116</td><td>£124,704</td></tr><tr><td>Profit Before Tax</td><td>£9,010</td><td>£9,454</td><td>£9,907</td><td>£10,680</td><td>£11,472</td><td>£50,522</td></tr><tr><td>Profit After Tax      </td><td>£7,298</td><td>£7,658</td><td>£8,024</td><td>£8,651</td><td>£9,293</td><td>£40,923</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£19,695</td><td>£27,048</td><td>£31,646</td><td>£25,721</td><td>£110,610</td></tr><tr><td>Net Return</td><td>£13,798</td><td>£27,353</td><td>£35,072</td><td>£40,297</td><td>£35,014</td><td>£151,533</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>16%</td><td>19%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>