<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>£30,468</td><td>£30,925</td><td>£31,698</td><td>£32,491</td><td>£33,465</td><td>£159,047</td></tr><tr><td>Total Expenses</td><td>£22,821</td><td>£22,913</td><td>£23,033</td><td>£23,156</td><td>£23,296</td><td>£115,220</td></tr><tr><td>Profit Before Tax</td><td>£7,647</td><td>£8,012</td><td>£8,665</td><td>£9,334</td><td>£10,169</td><td>£43,827</td></tr><tr><td>Profit After Tax      </td><td>£6,194</td><td>£6,490</td><td>£7,019</td><td>£7,561</td><td>£8,237</td><td>£35,500</td></tr><tr><td>Change In Property Value</td><td>£13,440</td><td>£13,843</td><td>£26,141</td><td>£30,085</td><td>£31,891</td><td>£115,400</td></tr><tr><td>Net Return</td><td>£19,634</td><td>£20,333</td><td>£33,159</td><td>£37,646</td><td>£40,127</td><td>£150,900</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>