<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>£29,916</td><td>£30,365</td><td>£31,124</td><td>£31,902</td><td>£32,859</td><td>£156,166</td></tr><tr><td>Total Expenses</td><td>£23,835</td><td>£23,926</td><td>£24,045</td><td>£24,167</td><td>£24,305</td><td>£120,278</td></tr><tr><td>Profit Before Tax</td><td>£6,081</td><td>£6,439</td><td>£7,079</td><td>£7,735</td><td>£8,554</td><td>£35,888</td></tr><tr><td>Profit After Tax      </td><td>£4,925</td><td>£5,215</td><td>£5,734</td><td>£6,266</td><td>£6,929</td><td>£29,069</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£14,676</td><td>£27,713</td><td>£31,895</td><td>£33,809</td><td>£122,342</td></tr><tr><td>Net Return</td><td>£19,174</td><td>£19,891</td><td>£33,447</td><td>£38,161</td><td>£40,738</td><td>£151,411</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>