<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>£31,848</td><td>£32,326</td><td>£32,811</td><td>£33,631</td><td>£34,472</td><td>£165,087</td></tr><tr><td>Total Expenses</td><td>£24,597</td><td>£24,657</td><td>£24,716</td><td>£24,808</td><td>£24,903</td><td>£123,682</td></tr><tr><td>Profit Before Tax</td><td>£7,251</td><td>£7,669</td><td>£8,095</td><td>£8,822</td><td>£9,568</td><td>£41,405</td></tr><tr><td>Profit After Tax      </td><td>£5,873</td><td>£6,211</td><td>£6,557</td><td>£7,146</td><td>£7,750</td><td>£33,538</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£23,089</td><td>£30,725</td><td>£35,676</td><td>£26,222</td><td>£125,462</td></tr><tr><td>Net Return</td><td>£15,623</td><td>£29,301</td><td>£37,282</td><td>£42,822</td><td>£33,972</td><td>£159,000</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>