<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>£31,200</td><td>£31,668</td><td>£32,460</td><td>£33,271</td><td>£34,269</td><td>£162,868</td></tr><tr><td>Total Expenses</td><td>£25,751</td><td>£25,844</td><td>£25,966</td><td>£26,091</td><td>£26,233</td><td>£129,885</td></tr><tr><td>Profit Before Tax</td><td>£5,449</td><td>£5,824</td><td>£6,494</td><td>£7,180</td><td>£8,036</td><td>£32,983</td></tr><tr><td>Profit After Tax      </td><td>£4,414</td><td>£4,718</td><td>£5,260</td><td>£5,816</td><td>£6,509</td><td>£26,716</td></tr><tr><td>Change In Property Value</td><td>£15,600</td><td>£16,068</td><td>£30,342</td><td>£34,921</td><td>£37,016</td><td>£133,946</td></tr><tr><td>Net Return</td><td>£20,014</td><td>£20,786</td><td>£35,602</td><td>£40,737</td><td>£43,525</td><td>£160,662</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>