<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>£31,356</td><td>£31,826</td><td>£32,622</td><td>£33,438</td><td>£34,441</td><td>£163,683</td></tr><tr><td>Total Expenses</td><td>£23,074</td><td>£23,133</td><td>£23,223</td><td>£23,316</td><td>£23,427</td><td>£116,173</td></tr><tr><td>Profit Before Tax</td><td>£8,282</td><td>£8,693</td><td>£9,399</td><td>£10,122</td><td>£11,014</td><td>£47,510</td></tr><tr><td>Profit After Tax      </td><td>£6,708</td><td>£7,042</td><td>£7,613</td><td>£8,199</td><td>£8,921</td><td>£38,483</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£4,948</td><td>£14,994</td><td>£20,592</td><td>£24,092</td><td>£69,526</td></tr><tr><td>Net Return</td><td>£11,608</td><td>£11,990</td><td>£22,607</td><td>£28,790</td><td>£33,014</td><td>£108,009</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>