<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>£29,652</td><td>£30,097</td><td>£30,849</td><td>£31,620</td><td>£32,569</td><td>£154,787</td></tr><tr><td>Total Expenses</td><td>£22,264</td><td>£22,354</td><td>£22,472</td><td>£22,593</td><td>£22,731</td><td>£112,414</td></tr><tr><td>Profit Before Tax</td><td>£7,389</td><td>£7,743</td><td>£8,377</td><td>£9,027</td><td>£9,838</td><td>£42,374</td></tr><tr><td>Profit After Tax      </td><td>£5,985</td><td>£6,272</td><td>£6,785</td><td>£7,312</td><td>£7,969</td><td>£34,323</td></tr><tr><td>Change In Property Value</td><td>£13,080</td><td>£13,472</td><td>£25,440</td><td>£29,280</td><td>£31,036</td><td>£112,309</td></tr><tr><td>Net Return</td><td>£19,065</td><td>£19,744</td><td>£32,226</td><td>£36,592</td><td>£39,005</td><td>£146,632</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>