<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>£28,356</td><td>£28,781</td><td>£29,501</td><td>£30,238</td><td>£31,146</td><td>£148,022</td></tr><tr><td>Total Expenses</td><td>£22,689</td><td>£22,778</td><td>£22,893</td><td>£23,010</td><td>£23,144</td><td>£114,514</td></tr><tr><td>Profit Before Tax</td><td>£5,667</td><td>£6,003</td><td>£6,608</td><td>£7,228</td><td>£8,002</td><td>£33,508</td></tr><tr><td>Profit After Tax      </td><td>£4,590</td><td>£4,863</td><td>£5,353</td><td>£5,855</td><td>£6,481</td><td>£27,141</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£18,090</td><td>£18,768</td><td>£31,610</td><td>£36,074</td><td>£38,514</td><td>£143,056</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>