<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>£31,980</td><td>£32,460</td><td>£33,271</td><td>£34,103</td><td>£35,126</td><td>£166,940</td></tr><tr><td>Total Expenses</td><td>£23,932</td><td>£23,992</td><td>£24,084</td><td>£24,178</td><td>£24,291</td><td>£120,476</td></tr><tr><td>Profit Before Tax</td><td>£8,048</td><td>£8,468</td><td>£9,188</td><td>£9,925</td><td>£10,835</td><td>£46,464</td></tr><tr><td>Profit After Tax      </td><td>£6,519</td><td>£6,859</td><td>£7,442</td><td>£8,039</td><td>£8,777</td><td>£37,636</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,069</td><td>£24,112</td><td>£30,796</td><td>£35,444</td><td>£116,170</td></tr><tr><td>Net Return</td><td>£19,269</td><td>£19,928</td><td>£31,554</td><td>£38,836</td><td>£44,220</td><td>£153,806</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>