<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>£31,848</td><td>£32,326</td><td>£33,134</td><td>£33,962</td><td>£34,981</td><td>£166,251</td></tr><tr><td>Total Expenses</td><td>£24,626</td><td>£24,719</td><td>£24,843</td><td>£24,970</td><td>£25,114</td><td>£124,272</td></tr><tr><td>Profit Before Tax</td><td>£7,222</td><td>£7,606</td><td>£8,291</td><td>£8,992</td><td>£9,867</td><td>£41,979</td></tr><tr><td>Profit After Tax      </td><td>£5,850</td><td>£6,161</td><td>£6,716</td><td>£7,284</td><td>£7,992</td><td>£34,003</td></tr><tr><td>Change In Property Value</td><td>£14,700</td><td>£15,141</td><td>£28,591</td><td>£32,906</td><td>£34,880</td><td>£126,218</td></tr><tr><td>Net Return</td><td>£20,550</td><td>£21,302</td><td>£35,307</td><td>£40,190</td><td>£42,872</td><td>£160,221</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>