<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>£31,136</td><td>£31,915</td><td>£32,872</td><td>£156,228</td></tr><tr><td>Total Expenses</td><td>£21,954</td><td>£22,045</td><td>£22,164</td><td>£22,285</td><td>£22,424</td><td>£110,871</td></tr><tr><td>Profit Before Tax</td><td>£7,974</td><td>£8,332</td><td>£8,973</td><td>£9,629</td><td>£10,448</td><td>£45,357</td></tr><tr><td>Profit After Tax      </td><td>£6,459</td><td>£6,749</td><td>£7,268</td><td>£7,800</td><td>£8,463</td><td>£36,739</td></tr><tr><td>Change In Property Value</td><td>£10,688</td><td>£10,955</td><td>£20,211</td><td>£25,814</td><td>£29,710</td><td>£97,378</td></tr><tr><td>Net Return</td><td>£17,147</td><td>£17,704</td><td>£27,479</td><td>£33,614</td><td>£38,173</td><td>£134,117</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>