<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£26,585</td><td>£26,680</td><td>£26,805</td><td>£26,933</td><td>£27,079</td><td>£134,082</td></tr><tr><td>Profit Before Tax</td><td>£5,815</td><td>£6,206</td><td>£6,903</td><td>£7,618</td><td>£8,508</td><td>£35,050</td></tr><tr><td>Profit After Tax      </td><td>£4,710</td><td>£5,027</td><td>£5,592</td><td>£6,170</td><td>£6,891</td><td>£28,391</td></tr><tr><td>Change In Property Value</td><td>£16,140</td><td>£16,624</td><td>£31,392</td><td>£36,129</td><td>£38,297</td><td>£138,583</td></tr><tr><td>Net Return</td><td>£20,850</td><td>£21,651</td><td>£36,984</td><td>£42,300</td><td>£45,189</td><td>£166,973</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>