<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>£33,600</td><td>£34,104</td><td>£34,957</td><td>£35,831</td><td>£36,905</td><td>£175,397</td></tr><tr><td>Total Expenses</td><td>£24,689</td><td>£24,751</td><td>£24,847</td><td>£24,946</td><td>£25,064</td><td>£124,297</td></tr><tr><td>Profit Before Tax</td><td>£8,911</td><td>£9,353</td><td>£10,109</td><td>£10,885</td><td>£11,842</td><td>£51,099</td></tr><tr><td>Profit After Tax      </td><td>£7,218</td><td>£7,576</td><td>£8,189</td><td>£8,817</td><td>£9,592</td><td>£41,390</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,303</td><td>£16,067</td><td>£22,065</td><td>£25,816</td><td>£74,500</td></tr><tr><td>Net Return</td><td>£12,468</td><td>£12,878</td><td>£24,255</td><td>£30,882</td><td>£35,408</td><td>£115,890</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>