<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>£29,616</td><td>£30,060</td><td>£30,812</td><td>£31,582</td><td>£32,530</td><td>£154,600</td></tr><tr><td>Total Expenses</td><td>£22,109</td><td>£22,165</td><td>£22,251</td><td>£22,339</td><td>£22,444</td><td>£111,307</td></tr><tr><td>Profit Before Tax</td><td>£7,507</td><td>£7,895</td><td>£8,561</td><td>£9,243</td><td>£10,085</td><td>£43,293</td></tr><tr><td>Profit After Tax      </td><td>£6,081</td><td>£6,395</td><td>£6,934</td><td>£7,487</td><td>£8,169</td><td>£35,067</td></tr><tr><td>Change In Property Value</td><td>£9,400</td><td>£9,588</td><td>£19,560</td><td>£25,427</td><td>£26,699</td><td>£90,674</td></tr><tr><td>Net Return</td><td>£15,481</td><td>£15,983</td><td>£26,494</td><td>£32,915</td><td>£34,868</td><td>£125,741</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>