<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>£29,160</td><td>£29,597</td><td>£30,337</td><td>£31,096</td><td>£32,029</td><td>£152,219</td></tr><tr><td>Total Expenses</td><td>£21,926</td><td>£22,016</td><td>£22,133</td><td>£22,253</td><td>£22,389</td><td>£110,716</td></tr><tr><td>Profit Before Tax</td><td>£7,234</td><td>£7,581</td><td>£8,204</td><td>£8,843</td><td>£9,640</td><td>£41,503</td></tr><tr><td>Profit After Tax      </td><td>£5,859</td><td>£6,141</td><td>£6,646</td><td>£7,163</td><td>£7,808</td><td>£33,617</td></tr><tr><td>Change In Property Value</td><td>£12,862</td><td>£13,248</td><td>£25,017</td><td>£28,792</td><td>£30,520</td><td>£110,439</td></tr><tr><td>Net Return</td><td>£18,722</td><td>£19,389</td><td>£31,662</td><td>£35,955</td><td>£38,328</td><td>£144,056</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>