<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>£28,128</td><td>£28,550</td><td>£29,264</td><td>£29,995</td><td>£30,895</td><td>£146,832</td></tr><tr><td>Total Expenses</td><td>£21,983</td><td>£22,071</td><td>£22,185</td><td>£22,302</td><td>£22,435</td><td>£110,976</td></tr><tr><td>Profit Before Tax</td><td>£6,145</td><td>£6,479</td><td>£7,078</td><td>£7,693</td><td>£8,460</td><td>£35,856</td></tr><tr><td>Profit After Tax      </td><td>£4,978</td><td>£5,248</td><td>£5,733</td><td>£6,231</td><td>£6,853</td><td>£29,043</td></tr><tr><td>Change In Property Value</td><td>£12,983</td><td>£13,372</td><td>£25,252</td><td>£29,062</td><td>£30,806</td><td>£111,476</td></tr><tr><td>Net Return</td><td>£17,961</td><td>£18,620</td><td>£30,985</td><td>£35,294</td><td>£37,659</td><td>£140,519</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>