<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>£31,620</td><td>£32,094</td><td>£32,897</td><td>£33,719</td><td>£34,731</td><td>£165,061</td></tr><tr><td>Total Expenses</td><td>£27,975</td><td>£28,069</td><td>£28,192</td><td>£28,318</td><td>£28,462</td><td>£141,015</td></tr><tr><td>Profit Before Tax</td><td>£3,645</td><td>£4,026</td><td>£4,705</td><td>£5,401</td><td>£6,269</td><td>£24,046</td></tr><tr><td>Profit After Tax      </td><td>£2,952</td><td>£3,261</td><td>£3,811</td><td>£4,375</td><td>£5,078</td><td>£19,477</td></tr><tr><td>Change In Property Value</td><td>£11,500</td><td>£11,730</td><td>£23,929</td><td>£31,108</td><td>£32,663</td><td>£110,931</td></tr><tr><td>Net Return</td><td>£14,452</td><td>£14,991</td><td>£27,740</td><td>£35,483</td><td>£37,741</td><td>£130,408</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>