<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>£29,256</td><td>£29,695</td><td>£30,437</td><td>£31,198</td><td>£32,134</td><td>£152,720</td></tr><tr><td>Total Expenses</td><td>£21,279</td><td>£21,335</td><td>£21,420</td><td>£21,507</td><td>£21,611</td><td>£107,152</td></tr><tr><td>Profit Before Tax</td><td>£7,977</td><td>£8,360</td><td>£9,017</td><td>£9,691</td><td>£10,523</td><td>£45,569</td></tr><tr><td>Profit After Tax      </td><td>£6,461</td><td>£6,772</td><td>£7,304</td><td>£7,850</td><td>£8,524</td><td>£36,911</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,301</td><td>£26,513</td><td>£30,514</td><td>£32,345</td><td>£121,423</td></tr><tr><td>Net Return</td><td>£22,211</td><td>£23,073</td><td>£33,817</td><td>£38,364</td><td>£40,868</td><td>£158,333</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>