<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>£30,408</td><td>£30,864</td><td>£31,636</td><td>£32,427</td><td>£33,399</td><td>£158,734</td></tr><tr><td>Total Expenses</td><td>£22,782</td><td>£22,874</td><td>£22,994</td><td>£23,117</td><td>£23,257</td><td>£115,024</td></tr><tr><td>Profit Before Tax</td><td>£7,626</td><td>£7,990</td><td>£8,642</td><td>£9,310</td><td>£10,143</td><td>£43,710</td></tr><tr><td>Profit After Tax      </td><td>£6,177</td><td>£6,472</td><td>£7,000</td><td>£7,541</td><td>£8,215</td><td>£35,405</td></tr><tr><td>Change In Property Value</td><td>£13,415</td><td>£13,818</td><td>£26,092</td><td>£30,030</td><td>£31,831</td><td>£115,186</td></tr><tr><td>Net Return</td><td>£19,592</td><td>£20,290</td><td>£33,092</td><td>£37,571</td><td>£40,047</td><td>£150,591</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>