<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>£29,916</td><td>£30,365</td><td>£31,124</td><td>£31,902</td><td>£32,859</td><td>£156,166</td></tr><tr><td>Total Expenses</td><td>£22,449</td><td>£22,539</td><td>£22,658</td><td>£22,780</td><td>£22,918</td><td>£113,345</td></tr><tr><td>Profit Before Tax</td><td>£7,467</td><td>£7,825</td><td>£8,466</td><td>£9,122</td><td>£9,941</td><td>£42,821</td></tr><tr><td>Profit After Tax      </td><td>£6,049</td><td>£6,338</td><td>£6,857</td><td>£7,389</td><td>£8,052</td><td>£34,685</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£19,249</td><td>£19,934</td><td>£32,531</td><td>£36,937</td><td>£39,373</td><td>£148,024</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>