<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>£34,128</td><td>£34,640</td><td>£35,506</td><td>£36,394</td><td>£37,485</td><td>£178,153</td></tr><tr><td>Total Expenses</td><td>£26,242</td><td>£26,339</td><td>£26,469</td><td>£26,602</td><td>£26,753</td><td>£132,405</td></tr><tr><td>Profit Before Tax</td><td>£7,886</td><td>£8,301</td><td>£9,037</td><td>£9,792</td><td>£10,732</td><td>£45,747</td></tr><tr><td>Profit After Tax      </td><td>£6,388</td><td>£6,723</td><td>£7,320</td><td>£7,932</td><td>£8,693</td><td>£37,055</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,223</td><td>£30,633</td><td>£35,256</td><td>£37,372</td><td>£135,234</td></tr><tr><td>Net Return</td><td>£22,138</td><td>£22,946</td><td>£37,953</td><td>£43,188</td><td>£46,065</td><td>£172,289</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</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>