<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>£31,344</td><td>£31,814</td><td>£32,291</td><td>£33,099</td><td>£33,926</td><td>£162,474</td></tr><tr><td>Total Expenses</td><td>£21,222</td><td>£21,319</td><td>£21,408</td><td>£21,530</td><td>£21,656</td><td>£107,134</td></tr><tr><td>Profit Before Tax</td><td>£10,122</td><td>£10,495</td><td>£10,884</td><td>£11,568</td><td>£12,271</td><td>£55,340</td></tr><tr><td>Profit After Tax      </td><td>£8,199</td><td>£8,501</td><td>£8,816</td><td>£9,370</td><td>£9,939</td><td>£44,825</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£23,063</td><td>£29,456</td><td>£33,901</td><td>£23,957</td><td>£122,876</td></tr><tr><td>Net Return</td><td>£20,699</td><td>£31,564</td><td>£38,272</td><td>£43,272</td><td>£33,896</td><td>£167,702</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>26%</td><td>21%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>