<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>£32,292</td><td>£32,776</td><td>£33,596</td><td>£34,436</td><td>£35,469</td><td>£168,569</td></tr><tr><td>Total Expenses</td><td>£24,073</td><td>£24,167</td><td>£24,292</td><td>£24,420</td><td>£24,566</td><td>£121,518</td></tr><tr><td>Profit Before Tax</td><td>£8,219</td><td>£8,609</td><td>£9,304</td><td>£10,016</td><td>£10,903</td><td>£47,050</td></tr><tr><td>Profit After Tax      </td><td>£6,658</td><td>£6,973</td><td>£7,536</td><td>£8,113</td><td>£8,831</td><td>£38,111</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£14,676</td><td>£27,713</td><td>£31,895</td><td>£33,809</td><td>£122,342</td></tr><tr><td>Net Return</td><td>£20,906</td><td>£21,649</td><td>£35,249</td><td>£40,008</td><td>£42,640</td><td>£160,452</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>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>