<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£23,488</td><td>£23,546</td><td>£23,637</td><td>£23,730</td><td>£23,841</td><td>£118,242</td></tr><tr><td>Profit Before Tax</td><td>£8,013</td><td>£8,426</td><td>£9,135</td><td>£9,861</td><td>£10,758</td><td>£46,193</td></tr><tr><td>Profit After Tax      </td><td>£6,490</td><td>£6,825</td><td>£7,399</td><td>£7,988</td><td>£8,714</td><td>£37,416</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£18,113</td><td>£29,459</td><td>£33,904</td><td>£35,939</td><td>£134,914</td></tr><tr><td>Net Return</td><td>£23,990</td><td>£24,938</td><td>£36,858</td><td>£41,892</td><td>£44,652</td><td>£172,330</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>15%</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>