<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>£30,192</td><td>£30,645</td><td>£31,411</td><td>£32,196</td><td>£33,162</td><td>£157,606</td></tr><tr><td>Total Expenses</td><td>£23,158</td><td>£23,215</td><td>£23,302</td><td>£23,392</td><td>£23,499</td><td>£116,567</td></tr><tr><td>Profit Before Tax</td><td>£7,034</td><td>£7,430</td><td>£8,109</td><td>£8,804</td><td>£9,663</td><td>£41,039</td></tr><tr><td>Profit After Tax      </td><td>£5,697</td><td>£6,018</td><td>£6,568</td><td>£7,131</td><td>£7,827</td><td>£33,242</td></tr><tr><td>Change In Property Value</td><td>£17,325</td><td>£17,931</td><td>£29,164</td><td>£33,565</td><td>£35,579</td><td>£133,565</td></tr><tr><td>Net Return</td><td>£23,022</td><td>£23,949</td><td>£35,732</td><td>£40,697</td><td>£43,406</td><td>£166,807</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>25%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>