<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>£29,784</td><td>£30,231</td><td>£30,684</td><td>£31,451</td><td>£32,238</td><td>£154,388</td></tr><tr><td>Total Expenses</td><td>£20,262</td><td>£20,356</td><td>£20,443</td><td>£20,561</td><td>£20,682</td><td>£102,304</td></tr><tr><td>Profit Before Tax</td><td>£9,522</td><td>£9,875</td><td>£10,242</td><td>£10,890</td><td>£11,555</td><td>£52,084</td></tr><tr><td>Profit After Tax      </td><td>£7,713</td><td>£7,998</td><td>£8,296</td><td>£8,821</td><td>£9,360</td><td>£42,188</td></tr><tr><td>Change In Property Value</td><td>£11,875</td><td>£21,909</td><td>£27,983</td><td>£32,206</td><td>£22,759</td><td>£116,733</td></tr><tr><td>Net Return</td><td>£19,588</td><td>£29,908</td><td>£36,279</td><td>£41,027</td><td>£32,119</td><td>£158,921</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>27%</td><td>21%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>