<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>£37,308</td><td>£37,868</td><td>£38,814</td><td>£39,785</td><td>£40,978</td><td>£194,753</td></tr><tr><td>Total Expenses</td><td>£29,337</td><td>£29,439</td><td>£29,577</td><td>£29,718</td><td>£29,880</td><td>£147,952</td></tr><tr><td>Profit Before Tax</td><td>£7,971</td><td>£8,428</td><td>£9,237</td><td>£10,067</td><td>£11,098</td><td>£46,801</td></tr><tr><td>Profit After Tax      </td><td>£6,456</td><td>£6,827</td><td>£7,482</td><td>£8,154</td><td>£8,990</td><td>£37,909</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£15,247</td><td>£28,130</td><td>£35,929</td><td>£41,351</td><td>£135,532</td></tr><tr><td>Net Return</td><td>£21,331</td><td>£22,074</td><td>£35,613</td><td>£44,083</td><td>£50,340</td><td>£173,441</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</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>