<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>£30,876</td><td>£31,339</td><td>£32,123</td><td>£32,926</td><td>£33,913</td><td>£161,177</td></tr><tr><td>Total Expenses</td><td>£23,933</td><td>£24,026</td><td>£24,147</td><td>£24,271</td><td>£24,412</td><td>£120,789</td></tr><tr><td>Profit Before Tax</td><td>£6,943</td><td>£7,314</td><td>£7,976</td><td>£8,655</td><td>£9,501</td><td>£40,388</td></tr><tr><td>Profit After Tax      </td><td>£5,624</td><td>£5,924</td><td>£6,460</td><td>£7,010</td><td>£7,696</td><td>£32,714</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£19,874</td><td>£20,602</td><td>£34,176</td><td>£38,909</td><td>£41,508</td><td>£155,069</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>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>