<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>£28,020</td><td>£28,440</td><td>£29,151</td><td>£29,880</td><td>£30,776</td><td>£146,268</td></tr><tr><td>Total Expenses</td><td>£22,148</td><td>£22,201</td><td>£22,283</td><td>£22,367</td><td>£22,467</td><td>£111,466</td></tr><tr><td>Profit Before Tax</td><td>£5,872</td><td>£6,239</td><td>£6,868</td><td>£7,513</td><td>£8,309</td><td>£34,802</td></tr><tr><td>Profit After Tax      </td><td>£4,757</td><td>£5,054</td><td>£5,563</td><td>£6,086</td><td>£6,731</td><td>£28,190</td></tr><tr><td>Change In Property Value</td><td>£11,875</td><td>£12,172</td><td>£22,457</td><td>£28,683</td><td>£33,011</td><td>£108,198</td></tr><tr><td>Net Return</td><td>£16,632</td><td>£17,226</td><td>£28,020</td><td>£34,768</td><td>£39,742</td><td>£136,388</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>22%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>