<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>£28,968</td><td>£29,403</td><td>£30,138</td><td>£30,891</td><td>£31,818</td><td>£151,217</td></tr><tr><td>Total Expenses</td><td>£22,580</td><td>£22,669</td><td>£22,786</td><td>£22,905</td><td>£23,040</td><td>£113,980</td></tr><tr><td>Profit Before Tax</td><td>£6,388</td><td>£6,733</td><td>£7,352</td><td>£7,986</td><td>£8,777</td><td>£37,237</td></tr><tr><td>Profit After Tax      </td><td>£5,174</td><td>£5,454</td><td>£5,955</td><td>£6,469</td><td>£7,110</td><td>£30,162</td></tr><tr><td>Change In Property Value</td><td>£13,371</td><td>£13,772</td><td>£26,006</td><td>£29,931</td><td>£31,727</td><td>£114,807</td></tr><tr><td>Net Return</td><td>£18,545</td><td>£19,226</td><td>£31,961</td><td>£36,400</td><td>£38,836</td><td>£144,968</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>