<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>£29,352</td><td>£29,792</td><td>£30,537</td><td>£31,301</td><td>£32,240</td><td>£153,221</td></tr><tr><td>Total Expenses</td><td>£22,061</td><td>£22,151</td><td>£22,268</td><td>£22,389</td><td>£22,525</td><td>£111,394</td></tr><tr><td>Profit Before Tax</td><td>£7,291</td><td>£7,641</td><td>£8,269</td><td>£8,912</td><td>£9,714</td><td>£41,827</td></tr><tr><td>Profit After Tax      </td><td>£5,906</td><td>£6,189</td><td>£6,698</td><td>£7,219</td><td>£7,869</td><td>£33,880</td></tr><tr><td>Change In Property Value</td><td>£12,950</td><td>£13,338</td><td>£25,187</td><td>£28,987</td><td>£30,727</td><td>£111,188</td></tr><tr><td>Net Return</td><td>£18,855</td><td>£19,527</td><td>£31,884</td><td>£36,206</td><td>£38,595</td><td>£145,068</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>