<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£22,019</td><td>£22,106</td><td>£22,219</td><td>£22,335</td><td>£22,466</td><td>£111,144</td></tr><tr><td>Profit Before Tax</td><td>£5,581</td><td>£5,908</td><td>£6,495</td><td>£7,098</td><td>£7,850</td><td>£32,932</td></tr><tr><td>Profit After Tax      </td><td>£4,521</td><td>£4,785</td><td>£5,261</td><td>£5,749</td><td>£6,358</td><td>£26,675</td></tr><tr><td>Change In Property Value</td><td>£13,050</td><td>£13,442</td><td>£25,382</td><td>£29,212</td><td>£30,965</td><td>£112,051</td></tr><tr><td>Net Return</td><td>£17,571</td><td>£18,227</td><td>£30,643</td><td>£34,961</td><td>£37,323</td><td>£138,726</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>