<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>£36,252</td><td>£36,796</td><td>£37,716</td><td>£38,659</td><td>£39,818</td><td>£189,240</td></tr><tr><td>Total Expenses</td><td>£28,922</td><td>£28,988</td><td>£29,091</td><td>£29,196</td><td>£29,323</td><td>£145,519</td></tr><tr><td>Profit Before Tax</td><td>£7,330</td><td>£7,808</td><td>£8,625</td><td>£9,463</td><td>£10,496</td><td>£43,721</td></tr><tr><td>Profit After Tax      </td><td>£5,937</td><td>£6,324</td><td>£6,986</td><td>£7,665</td><td>£8,502</td><td>£35,414</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£19,313</td><td>£36,468</td><td>£41,972</td><td>£44,490</td><td>£160,993</td></tr><tr><td>Net Return</td><td>£24,687</td><td>£25,637</td><td>£43,455</td><td>£49,637</td><td>£52,992</td><td>£196,407</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>