<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>£35,280</td><td>£35,809</td><td>£36,704</td><td>£37,622</td><td>£38,751</td><td>£184,166</td></tr><tr><td>Total Expenses</td><td>£27,746</td><td>£27,845</td><td>£27,977</td><td>£28,113</td><td>£28,269</td><td>£139,950</td></tr><tr><td>Profit Before Tax</td><td>£7,534</td><td>£7,964</td><td>£8,727</td><td>£9,509</td><td>£10,482</td><td>£44,216</td></tr><tr><td>Profit After Tax      </td><td>£6,103</td><td>£6,451</td><td>£7,069</td><td>£7,702</td><td>£8,491</td><td>£35,815</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,424</td><td>£23,305</td><td>£30,296</td><td>£31,811</td><td>£108,037</td></tr><tr><td>Net Return</td><td>£17,303</td><td>£17,875</td><td>£30,374</td><td>£37,999</td><td>£40,302</td><td>£143,852</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>16%</td><td>21%</td><td>22%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>