<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>£30,660</td><td>£31,120</td><td>£31,898</td><td>£32,695</td><td>£33,676</td><td>£160,049</td></tr><tr><td>Total Expenses</td><td>£22,967</td><td>£23,025</td><td>£23,113</td><td>£23,204</td><td>£23,313</td><td>£115,621</td></tr><tr><td>Profit Before Tax</td><td>£7,693</td><td>£8,095</td><td>£8,785</td><td>£9,492</td><td>£10,364</td><td>£44,428</td></tr><tr><td>Profit After Tax      </td><td>£6,231</td><td>£6,557</td><td>£7,116</td><td>£7,688</td><td>£8,395</td><td>£35,987</td></tr><tr><td>Change In Property Value</td><td>£12,225</td><td>£12,531</td><td>£23,119</td><td>£29,528</td><td>£33,984</td><td>£111,387</td></tr><tr><td>Net Return</td><td>£18,456</td><td>£19,088</td><td>£30,235</td><td>£37,216</td><td>£42,379</td><td>£147,374</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>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>