<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>£29,400</td><td>£29,841</td><td>£30,289</td><td>£31,046</td><td>£31,822</td><td>£152,397</td></tr><tr><td>Total Expenses</td><td>£20,332</td><td>£20,388</td><td>£20,443</td><td>£20,530</td><td>£20,618</td><td>£102,311</td></tr><tr><td>Profit Before Tax</td><td>£9,068</td><td>£9,453</td><td>£9,845</td><td>£10,516</td><td>£11,204</td><td>£50,086</td></tr><tr><td>Profit After Tax      </td><td>£7,345</td><td>£7,657</td><td>£7,975</td><td>£8,518</td><td>£9,075</td><td>£40,570</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£21,420</td><td>£27,846</td><td>£29,238</td><td>£21,490</td><td>£110,494</td></tr><tr><td>Net Return</td><td>£17,845</td><td>£29,077</td><td>£35,821</td><td>£37,756</td><td>£30,565</td><td>£151,064</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>10%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>