<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>£33,228</td><td>£33,726</td><td>£34,570</td><td>£35,434</td><td>£36,497</td><td>£173,455</td></tr><tr><td>Total Expenses</td><td>£24,851</td><td>£24,912</td><td>£25,007</td><td>£25,104</td><td>£25,221</td><td>£125,095</td></tr><tr><td>Profit Before Tax</td><td>£8,377</td><td>£8,815</td><td>£9,563</td><td>£10,329</td><td>£11,276</td><td>£48,360</td></tr><tr><td>Profit After Tax      </td><td>£6,786</td><td>£7,140</td><td>£7,746</td><td>£8,367</td><td>£9,133</td><td>£39,171</td></tr><tr><td>Change In Property Value</td><td>£13,250</td><td>£13,581</td><td>£25,057</td><td>£32,004</td><td>£36,834</td><td>£120,726</td></tr><tr><td>Net Return</td><td>£20,036</td><td>£20,721</td><td>£32,803</td><td>£40,371</td><td>£45,967</td><td>£159,897</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>