<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>£30,936</td><td>£31,400</td><td>£31,871</td><td>£32,668</td><td>£33,485</td><td>£160,359</td></tr><tr><td>Total Expenses</td><td>£22,738</td><td>£22,797</td><td>£22,854</td><td>£22,944</td><td>£23,036</td><td>£114,369</td></tr><tr><td>Profit Before Tax</td><td>£8,198</td><td>£8,603</td><td>£9,017</td><td>£9,724</td><td>£10,448</td><td>£45,991</td></tr><tr><td>Profit After Tax      </td><td>£6,641</td><td>£6,969</td><td>£7,304</td><td>£7,876</td><td>£8,463</td><td>£37,252</td></tr><tr><td>Change In Property Value</td><td>£5,950</td><td>£18,029</td><td>£24,759</td><td>£28,968</td><td>£23,545</td><td>£101,251</td></tr><tr><td>Net Return</td><td>£12,591</td><td>£24,997</td><td>£32,063</td><td>£36,844</td><td>£32,008</td><td>£138,503</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>