<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>£28,668</td><td>£29,098</td><td>£29,825</td><td>£30,571</td><td>£31,488</td><td>£149,651</td></tr><tr><td>Total Expenses</td><td>£22,363</td><td>£22,452</td><td>£22,568</td><td>£22,687</td><td>£22,821</td><td>£112,892</td></tr><tr><td>Profit Before Tax</td><td>£6,305</td><td>£6,646</td><td>£7,257</td><td>£7,884</td><td>£8,667</td><td>£36,759</td></tr><tr><td>Profit After Tax      </td><td>£5,107</td><td>£5,383</td><td>£5,878</td><td>£6,386</td><td>£7,020</td><td>£29,775</td></tr><tr><td>Change In Property Value</td><td>£13,230</td><td>£13,627</td><td>£25,732</td><td>£29,615</td><td>£31,392</td><td>£113,597</td></tr><tr><td>Net Return</td><td>£18,337</td><td>£19,010</td><td>£31,611</td><td>£36,002</td><td>£38,413</td><td>£143,372</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>