<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>£33,996</td><td>£34,506</td><td>£35,369</td><td>£36,253</td><td>£37,340</td><td>£177,464</td></tr><tr><td>Total Expenses</td><td>£25,235</td><td>£25,332</td><td>£25,461</td><td>£25,594</td><td>£25,745</td><td>£127,367</td></tr><tr><td>Profit Before Tax</td><td>£8,761</td><td>£9,174</td><td>£9,907</td><td>£10,659</td><td>£11,595</td><td>£50,096</td></tr><tr><td>Profit After Tax      </td><td>£7,096</td><td>£7,431</td><td>£8,025</td><td>£8,634</td><td>£9,392</td><td>£40,578</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£15,448</td><td>£29,172</td><td>£33,574</td><td>£35,589</td><td>£128,781</td></tr><tr><td>Net Return</td><td>£22,095</td><td>£22,879</td><td>£37,197</td><td>£42,208</td><td>£44,981</td><td>£169,360</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>