<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>£35,364</td><td>£35,894</td><td>£36,792</td><td>£37,712</td><td>£38,843</td><td>£184,605</td></tr><tr><td>Total Expenses</td><td>£26,167</td><td>£26,266</td><td>£26,399</td><td>£26,535</td><td>£26,691</td><td>£132,059</td></tr><tr><td>Profit Before Tax</td><td>£9,197</td><td>£9,628</td><td>£10,393</td><td>£11,177</td><td>£12,152</td><td>£52,546</td></tr><tr><td>Profit After Tax      </td><td>£7,449</td><td>£7,799</td><td>£8,418</td><td>£9,053</td><td>£9,843</td><td>£42,562</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>£23,049</td><td>£23,867</td><td>£38,760</td><td>£43,974</td><td>£46,859</td><td>£176,508</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>