<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>£34,176</td><td>£34,689</td><td>£35,556</td><td>£36,445</td><td>£37,538</td><td>£178,403</td></tr><tr><td>Total Expenses</td><td>£25,540</td><td>£25,603</td><td>£25,701</td><td>£25,801</td><td>£25,921</td><td>£128,566</td></tr><tr><td>Profit Before Tax</td><td>£8,636</td><td>£9,085</td><td>£9,855</td><td>£10,644</td><td>£11,618</td><td>£49,838</td></tr><tr><td>Profit After Tax      </td><td>£6,995</td><td>£7,359</td><td>£7,983</td><td>£8,622</td><td>£9,410</td><td>£40,369</td></tr><tr><td>Change In Property Value</td><td>£13,625</td><td>£13,966</td><td>£25,767</td><td>£32,910</td><td>£37,876</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£20,620</td><td>£21,325</td><td>£33,749</td><td>£41,531</td><td>£47,286</td><td>£164,511</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>