<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>£31,752</td><td>£32,228</td><td>£32,712</td><td>£33,529</td><td>£34,368</td><td>£164,589</td></tr><tr><td>Total Expenses</td><td>£24,525</td><td>£24,585</td><td>£24,643</td><td>£24,736</td><td>£24,830</td><td>£123,318</td></tr><tr><td>Profit Before Tax</td><td>£7,227</td><td>£7,644</td><td>£8,068</td><td>£8,794</td><td>£9,538</td><td>£41,271</td></tr><tr><td>Profit After Tax      </td><td>£5,854</td><td>£6,191</td><td>£6,535</td><td>£7,123</td><td>£7,726</td><td>£33,429</td></tr><tr><td>Change In Property Value</td><td>£9,720</td><td>£23,020</td><td>£30,633</td><td>£35,569</td><td>£26,143</td><td>£125,085</td></tr><tr><td>Net Return</td><td>£15,574</td><td>£29,211</td><td>£37,169</td><td>£42,692</td><td>£33,869</td><td>£158,515</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>17%</td><td>20%</td><td>16%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>