<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>£30,684</td><td>£31,144</td><td>£31,611</td><td>£32,402</td><td>£33,212</td><td>£159,053</td></tr><tr><td>Total Expenses</td><td>£22,198</td><td>£22,256</td><td>£22,313</td><td>£22,403</td><td>£22,494</td><td>£111,664</td></tr><tr><td>Profit Before Tax</td><td>£8,486</td><td>£8,888</td><td>£9,298</td><td>£9,999</td><td>£10,717</td><td>£47,389</td></tr><tr><td>Profit After Tax      </td><td>£6,874</td><td>£7,199</td><td>£7,532</td><td>£8,099</td><td>£8,681</td><td>£38,385</td></tr><tr><td>Change In Property Value</td><td>£11,580</td><td>£23,623</td><td>£30,710</td><td>£32,246</td><td>£23,701</td><td>£121,860</td></tr><tr><td>Net Return</td><td>£18,454</td><td>£30,822</td><td>£38,242</td><td>£40,345</td><td>£32,382</td><td>£160,245</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>