<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>£29,820</td><td>£30,267</td><td>£31,024</td><td>£31,800</td><td>£32,754</td><td>£155,664</td></tr><tr><td>Total Expenses</td><td>£22,379</td><td>£22,470</td><td>£22,589</td><td>£22,710</td><td>£22,848</td><td>£112,997</td></tr><tr><td>Profit Before Tax</td><td>£7,441</td><td>£7,797</td><td>£8,435</td><td>£9,089</td><td>£9,905</td><td>£42,667</td></tr><tr><td>Profit After Tax      </td><td>£6,027</td><td>£6,316</td><td>£6,832</td><td>£7,362</td><td>£8,023</td><td>£34,560</td></tr><tr><td>Change In Property Value</td><td>£13,155</td><td>£13,550</td><td>£25,586</td><td>£29,447</td><td>£31,214</td><td>£112,953</td></tr><tr><td>Net Return</td><td>£19,182</td><td>£19,865</td><td>£32,419</td><td>£36,810</td><td>£39,238</td><td>£147,513</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>