<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>£31,416</td><td>£32,044</td><td>£32,845</td><td>£33,667</td><td>£34,508</td><td>£164,481</td></tr><tr><td>Total Expenses</td><td>£25,574</td><td>£25,683</td><td>£25,806</td><td>£25,932</td><td>£26,059</td><td>£129,054</td></tr><tr><td>Profit Before Tax</td><td>£5,842</td><td>£6,361</td><td>£7,039</td><td>£7,734</td><td>£8,449</td><td>£35,426</td></tr><tr><td>Profit After Tax      </td><td>£4,732</td><td>£5,153</td><td>£5,702</td><td>£6,265</td><td>£6,844</td><td>£28,695</td></tr><tr><td>Change In Property Value</td><td>£15,450</td><td>£15,914</td><td>£27,318</td><td>£34,421</td><td>£36,486</td><td>£129,589</td></tr><tr><td>Net Return</td><td>£20,182</td><td>£21,066</td><td>£33,020</td><td>£40,686</td><td>£43,330</td><td>£158,284</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>