<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>£29,928</td><td>£30,377</td><td>£30,833</td><td>£31,603</td><td>£32,393</td><td>£155,134</td></tr><tr><td>Total Expenses</td><td>£24,889</td><td>£24,947</td><td>£25,002</td><td>£25,090</td><td>£25,180</td><td>£125,108</td></tr><tr><td>Profit Before Tax</td><td>£5,039</td><td>£5,430</td><td>£5,830</td><td>£6,513</td><td>£7,214</td><td>£30,027</td></tr><tr><td>Profit After Tax      </td><td>£4,081</td><td>£4,399</td><td>£4,722</td><td>£5,276</td><td>£5,843</td><td>£24,322</td></tr><tr><td>Change In Property Value</td><td>£13,300</td><td>£27,132</td><td>£35,272</td><td>£37,035</td><td>£27,221</td><td>£139,960</td></tr><tr><td>Net Return</td><td>£17,381</td><td>£31,531</td><td>£39,994</td><td>£42,311</td><td>£33,064</td><td>£164,281</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>