<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>£30,804</td><td>£31,266</td><td>£31,735</td><td>£32,528</td><td>£33,342</td><td>£159,675</td></tr><tr><td>Total Expenses</td><td>£21,277</td><td>£21,335</td><td>£21,393</td><td>£21,482</td><td>£21,574</td><td>£107,061</td></tr><tr><td>Profit Before Tax</td><td>£9,527</td><td>£9,931</td><td>£10,343</td><td>£11,046</td><td>£11,767</td><td>£52,614</td></tr><tr><td>Profit After Tax      </td><td>£7,717</td><td>£8,044</td><td>£8,377</td><td>£8,947</td><td>£9,532</td><td>£42,617</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£16,665</td><td>£22,887</td><td>£26,777</td><td>£21,764</td><td>£93,593</td></tr><tr><td>Net Return</td><td>£13,217</td><td>£24,709</td><td>£31,264</td><td>£35,725</td><td>£31,296</td><td>£136,210</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>17%</td><td>20%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>