<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>£29,400</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,292</td><td>£153,472</td></tr><tr><td>Total Expenses</td><td>£23,786</td><td>£23,876</td><td>£23,993</td><td>£24,114</td><td>£24,250</td><td>£120,019</td></tr><tr><td>Profit Before Tax</td><td>£5,614</td><td>£5,965</td><td>£6,594</td><td>£7,238</td><td>£8,042</td><td>£33,453</td></tr><tr><td>Profit After Tax      </td><td>£4,548</td><td>£4,832</td><td>£5,341</td><td>£5,863</td><td>£6,514</td><td>£27,097</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>£18,798</td><td>£19,509</td><td>£33,057</td><td>£37,761</td><td>£40,326</td><td>£149,452</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>