<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>£33,924</td><td>£34,433</td><td>£35,294</td><td>£36,176</td><td>£37,261</td><td>£177,088</td></tr><tr><td>Total Expenses</td><td>£26,706</td><td>£26,768</td><td>£26,865</td><td>£26,964</td><td>£27,083</td><td>£134,385</td></tr><tr><td>Profit Before Tax</td><td>£7,218</td><td>£7,665</td><td>£8,429</td><td>£9,212</td><td>£10,178</td><td>£42,703</td></tr><tr><td>Profit After Tax      </td><td>£5,847</td><td>£6,209</td><td>£6,827</td><td>£7,462</td><td>£8,244</td><td>£34,589</td></tr><tr><td>Change In Property Value</td><td>£14,375</td><td>£14,734</td><td>£27,185</td><td>£34,721</td><td>£39,961</td><td>£130,976</td></tr><tr><td>Net Return</td><td>£20,222</td><td>£20,943</td><td>£34,012</td><td>£42,183</td><td>£48,205</td><td>£165,566</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>