<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>£31,344</td><td>£31,814</td><td>£32,610</td><td>£33,425</td><td>£34,427</td><td>£163,620</td></tr><tr><td>Total Expenses</td><td>£24,972</td><td>£25,065</td><td>£25,187</td><td>£25,313</td><td>£25,456</td><td>£125,993</td></tr><tr><td>Profit Before Tax</td><td>£6,372</td><td>£6,749</td><td>£7,422</td><td>£8,112</td><td>£8,972</td><td>£37,627</td></tr><tr><td>Profit After Tax      </td><td>£5,161</td><td>£5,467</td><td>£6,012</td><td>£6,571</td><td>£7,267</td><td>£30,478</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£23,639</td><td>£30,192</td><td>£34,749</td><td>£113,893</td></tr><tr><td>Net Return</td><td>£17,661</td><td>£18,279</td><td>£29,651</td><td>£36,763</td><td>£42,016</td><td>£144,371</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>