<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>£32,004</td><td>£32,484</td><td>£33,296</td><td>£34,129</td><td>£35,152</td><td>£167,065</td></tr><tr><td>Total Expenses</td><td>£23,538</td><td>£23,597</td><td>£23,689</td><td>£23,784</td><td>£23,897</td><td>£118,505</td></tr><tr><td>Profit Before Tax</td><td>£8,466</td><td>£8,887</td><td>£9,607</td><td>£10,345</td><td>£11,256</td><td>£48,560</td></tr><tr><td>Profit After Tax      </td><td>£6,858</td><td>£7,198</td><td>£7,782</td><td>£8,379</td><td>£9,117</td><td>£39,334</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,050</td><td>£15,302</td><td>£21,014</td><td>£24,586</td><td>£70,952</td></tr><tr><td>Net Return</td><td>£11,858</td><td>£12,248</td><td>£23,083</td><td>£29,394</td><td>£33,704</td><td>£110,286</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>