<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>£28,596</td><td>£29,168</td><td>£29,751</td><td>£30,495</td><td>£31,257</td><td>£149,268</td></tr><tr><td>Total Expenses</td><td>£21,056</td><td>£21,126</td><td>£21,194</td><td>£21,279</td><td>£21,366</td><td>£106,020</td></tr><tr><td>Profit Before Tax</td><td>£7,540</td><td>£8,042</td><td>£8,557</td><td>£9,216</td><td>£9,892</td><td>£43,247</td></tr><tr><td>Profit After Tax      </td><td>£6,108</td><td>£6,514</td><td>£6,931</td><td>£7,465</td><td>£8,012</td><td>£35,030</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£28,325</td><td>£35,690</td><td>£37,831</td><td>£33,417</td><td>£151,763</td></tr><tr><td>Net Return</td><td>£22,608</td><td>£34,839</td><td>£42,621</td><td>£45,296</td><td>£41,429</td><td>£186,793</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>31%</td><td>33%</td><td>30%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>