<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>£31,116</td><td>£31,583</td><td>£32,056</td><td>£32,858</td><td>£33,679</td><td>£161,292</td></tr><tr><td>Total Expenses</td><td>£24,043</td><td>£24,102</td><td>£24,160</td><td>£24,250</td><td>£24,343</td><td>£120,897</td></tr><tr><td>Profit Before Tax</td><td>£7,073</td><td>£7,481</td><td>£7,897</td><td>£8,608</td><td>£9,336</td><td>£40,395</td></tr><tr><td>Profit After Tax      </td><td>£5,729</td><td>£6,059</td><td>£6,397</td><td>£6,972</td><td>£7,562</td><td>£32,720</td></tr><tr><td>Change In Property Value</td><td>£12,700</td><td>£25,908</td><td>£33,680</td><td>£35,364</td><td>£25,993</td><td>£133,646</td></tr><tr><td>Net Return</td><td>£18,429</td><td>£31,967</td><td>£40,077</td><td>£42,337</td><td>£33,555</td><td>£166,366</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>