<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>£32,028</td><td>£32,669</td><td>£33,485</td><td>£34,322</td><td>£35,180</td><td>£167,685</td></tr><tr><td>Total Expenses</td><td>£26,032</td><td>£26,142</td><td>£26,267</td><td>£26,394</td><td>£26,523</td><td>£131,359</td></tr><tr><td>Profit Before Tax</td><td>£5,996</td><td>£6,526</td><td>£7,218</td><td>£7,928</td><td>£8,658</td><td>£36,326</td></tr><tr><td>Profit After Tax      </td><td>£4,857</td><td>£5,286</td><td>£5,847</td><td>£6,422</td><td>£7,013</td><td>£29,424</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,223</td><td>£27,849</td><td>£35,089</td><td>£37,195</td><td>£132,105</td></tr><tr><td>Net Return</td><td>£20,607</td><td>£21,509</td><td>£33,696</td><td>£41,511</td><td>£44,207</td><td>£161,529</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>17%</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>