<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>£29,928</td><td>£30,377</td><td>£31,136</td><td>£31,915</td><td>£32,872</td><td>£156,228</td></tr><tr><td>Total Expenses</td><td>£23,838</td><td>£23,929</td><td>£24,048</td><td>£24,170</td><td>£24,308</td><td>£120,294</td></tr><tr><td>Profit Before Tax</td><td>£6,090</td><td>£6,448</td><td>£7,088</td><td>£7,745</td><td>£8,564</td><td>£35,934</td></tr><tr><td>Profit After Tax      </td><td>£4,933</td><td>£5,223</td><td>£5,741</td><td>£6,273</td><td>£6,937</td><td>£29,107</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£19,183</td><td>£19,900</td><td>£33,457</td><td>£38,172</td><td>£40,749</td><td>£151,461</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>