<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>£28,896</td><td>£29,329</td><td>£30,063</td><td>£30,814</td><td>£31,739</td><td>£150,841</td></tr><tr><td>Total Expenses</td><td>£21,749</td><td>£21,839</td><td>£21,955</td><td>£22,074</td><td>£22,209</td><td>£109,827</td></tr><tr><td>Profit Before Tax</td><td>£7,147</td><td>£7,491</td><td>£8,108</td><td>£8,740</td><td>£9,529</td><td>£41,014</td></tr><tr><td>Profit After Tax      </td><td>£5,789</td><td>£6,067</td><td>£6,567</td><td>£7,079</td><td>£7,719</td><td>£33,222</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£18,537</td><td>£19,198</td><td>£31,363</td><td>£35,617</td><td>£37,969</td><td>£142,684</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>