<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>£34,452</td><td>£34,969</td><td>£35,493</td><td>£36,381</td><td>£37,290</td><td>£178,585</td></tr><tr><td>Total Expenses</td><td>£26,359</td><td>£26,461</td><td>£26,554</td><td>£26,685</td><td>£26,818</td><td>£132,877</td></tr><tr><td>Profit Before Tax</td><td>£8,093</td><td>£8,508</td><td>£8,939</td><td>£9,696</td><td>£10,472</td><td>£45,708</td></tr><tr><td>Profit After Tax      </td><td>£6,555</td><td>£6,892</td><td>£7,241</td><td>£7,854</td><td>£8,482</td><td>£37,024</td></tr><tr><td>Change In Property Value</td><td>£16,250</td><td>£29,981</td><td>£38,293</td><td>£44,071</td><td>£31,144</td><td>£159,739</td></tr><tr><td>Net Return</td><td>£22,805</td><td>£36,873</td><td>£45,533</td><td>£51,925</td><td>£39,626</td><td>£196,763</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>