<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>£33,828</td><td>£34,335</td><td>£34,850</td><td>£35,722</td><td>£36,615</td><td>£175,350</td></tr><tr><td>Total Expenses</td><td>£23,670</td><td>£23,734</td><td>£23,795</td><td>£23,893</td><td>£23,993</td><td>£119,085</td></tr><tr><td>Profit Before Tax</td><td>£10,158</td><td>£10,602</td><td>£11,055</td><td>£11,829</td><td>£12,622</td><td>£56,265</td></tr><tr><td>Profit After Tax      </td><td>£8,228</td><td>£8,587</td><td>£8,955</td><td>£9,581</td><td>£10,224</td><td>£45,575</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£20,354</td><td>£83,833</td></tr><tr><td>Net Return</td><td>£8,234</td><td>£20,888</td><td>£30,910</td><td>£38,798</td><td>£30,578</td><td>£129,408</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>