<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>£34,656</td><td>£35,176</td><td>£36,055</td><td>£36,957</td><td>£38,065</td><td>£180,909</td></tr><tr><td>Total Expenses</td><td>£25,787</td><td>£25,850</td><td>£25,949</td><td>£26,050</td><td>£26,172</td><td>£129,808</td></tr><tr><td>Profit Before Tax</td><td>£8,869</td><td>£9,326</td><td>£10,106</td><td>£10,906</td><td>£11,894</td><td>£51,101</td></tr><tr><td>Profit After Tax      </td><td>£7,184</td><td>£7,554</td><td>£8,186</td><td>£8,834</td><td>£9,634</td><td>£41,392</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£18,184</td><td>£18,774</td><td>£31,075</td><td>£38,590</td><td>£40,877</td><td>£147,499</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>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>