<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>£26,964</td><td>£27,368</td><td>£28,053</td><td>£28,754</td><td>£29,617</td><td>£140,756</td></tr><tr><td>Total Expenses</td><td>£21,757</td><td>£21,843</td><td>£21,954</td><td>£22,068</td><td>£22,197</td><td>£109,820</td></tr><tr><td>Profit Before Tax</td><td>£5,207</td><td>£5,525</td><td>£6,098</td><td>£6,686</td><td>£7,419</td><td>£30,936</td></tr><tr><td>Profit After Tax      </td><td>£4,218</td><td>£4,476</td><td>£4,940</td><td>£5,415</td><td>£6,010</td><td>£25,058</td></tr><tr><td>Change In Property Value</td><td>£10,750</td><td>£11,019</td><td>£20,330</td><td>£25,965</td><td>£29,884</td><td>£97,948</td></tr><tr><td>Net Return</td><td>£14,968</td><td>£15,494</td><td>£25,269</td><td>£31,381</td><td>£35,893</td><td>£123,005</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>