<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>£28,272</td><td>£28,696</td><td>£29,413</td><td>£30,149</td><td>£31,053</td><td>£147,584</td></tr><tr><td>Total Expenses</td><td>£22,086</td><td>£22,174</td><td>£22,289</td><td>£22,406</td><td>£22,539</td><td>£111,495</td></tr><tr><td>Profit Before Tax</td><td>£6,186</td><td>£6,522</td><td>£7,125</td><td>£7,742</td><td>£8,514</td><td>£36,089</td></tr><tr><td>Profit After Tax      </td><td>£5,011</td><td>£5,283</td><td>£5,771</td><td>£6,271</td><td>£6,896</td><td>£29,232</td></tr><tr><td>Change In Property Value</td><td>£13,050</td><td>£13,442</td><td>£25,382</td><td>£29,212</td><td>£30,965</td><td>£112,051</td></tr><tr><td>Net Return</td><td>£18,061</td><td>£18,724</td><td>£31,153</td><td>£35,484</td><td>£37,861</td><td>£141,283</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>