<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>£31,980</td><td>£32,460</td><td>£32,947</td><td>£33,770</td><td>£34,615</td><td>£165,771</td></tr><tr><td>Total Expenses</td><td>£21,607</td><td>£21,705</td><td>£21,795</td><td>£21,919</td><td>£22,046</td><td>£109,073</td></tr><tr><td>Profit Before Tax</td><td>£10,373</td><td>£10,754</td><td>£11,152</td><td>£11,851</td><td>£12,568</td><td>£56,698</td></tr><tr><td>Profit After Tax      </td><td>£8,402</td><td>£8,711</td><td>£9,033</td><td>£9,599</td><td>£10,180</td><td>£45,926</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£23,524</td><td>£30,045</td><td>£34,579</td><td>£24,436</td><td>£125,334</td></tr><tr><td>Net Return</td><td>£21,152</td><td>£32,235</td><td>£39,078</td><td>£44,179</td><td>£34,616</td><td>£171,260</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>