<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>£32,136</td><td>£32,618</td><td>£33,433</td><td>£34,269</td><td>£35,297</td><td>£167,754</td></tr><tr><td>Total Expenses</td><td>£27,320</td><td>£27,380</td><td>£27,472</td><td>£27,567</td><td>£27,680</td><td>£137,419</td></tr><tr><td>Profit Before Tax</td><td>£4,816</td><td>£5,238</td><td>£5,961</td><td>£6,703</td><td>£7,617</td><td>£30,335</td></tr><tr><td>Profit After Tax      </td><td>£3,901</td><td>£4,243</td><td>£4,829</td><td>£5,429</td><td>£6,170</td><td>£24,571</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>£18,776</td><td>£19,490</td><td>£32,959</td><td>£41,358</td><td>£47,521</td><td>£160,103</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>