<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>£29,244</td><td>£29,683</td><td>£30,425</td><td>£31,185</td><td>£32,121</td><td>£152,658</td></tr><tr><td>Total Expenses</td><td>£22,776</td><td>£22,866</td><td>£22,983</td><td>£23,103</td><td>£23,239</td><td>£114,968</td></tr><tr><td>Profit Before Tax</td><td>£6,468</td><td>£6,817</td><td>£7,442</td><td>£8,082</td><td>£8,882</td><td>£37,690</td></tr><tr><td>Profit After Tax      </td><td>£5,239</td><td>£5,521</td><td>£6,028</td><td>£6,547</td><td>£7,194</td><td>£30,529</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£18,737</td><td>£19,425</td><td>£32,282</td><td>£36,763</td><td>£39,223</td><td>£146,431</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>