<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£23,002</td><td>£23,095</td><td>£23,218</td><td>£23,344</td><td>£23,487</td><td>£116,146</td></tr><tr><td>Profit Before Tax</td><td>£8,498</td><td>£8,877</td><td>£9,554</td><td>£10,247</td><td>£11,112</td><td>£48,289</td></tr><tr><td>Profit After Tax      </td><td>£6,884</td><td>£7,191</td><td>£7,739</td><td>£8,300</td><td>£9,000</td><td>£39,114</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,530</td><td>£21,273</td><td>£27,170</td><td>£31,270</td><td>£102,492</td></tr><tr><td>Net Return</td><td>£18,132</td><td>£18,721</td><td>£29,011</td><td>£35,470</td><td>£40,271</td><td>£141,606</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>