<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>£30,204</td><td>£30,657</td><td>£31,423</td><td>£32,209</td><td>£33,175</td><td>£157,669</td></tr><tr><td>Total Expenses</td><td>£22,646</td><td>£22,738</td><td>£22,857</td><td>£22,980</td><td>£23,119</td><td>£114,340</td></tr><tr><td>Profit Before Tax</td><td>£7,558</td><td>£7,919</td><td>£8,566</td><td>£9,229</td><td>£10,056</td><td>£43,329</td></tr><tr><td>Profit After Tax      </td><td>£6,122</td><td>£6,415</td><td>£6,939</td><td>£7,476</td><td>£8,146</td><td>£35,096</td></tr><tr><td>Change In Property Value</td><td>£13,328</td><td>£13,728</td><td>£25,922</td><td>£29,834</td><td>£31,624</td><td>£114,436</td></tr><tr><td>Net Return</td><td>£19,449</td><td>£20,142</td><td>£32,861</td><td>£37,310</td><td>£39,770</td><td>£149,533</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>