<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>£19,722</td><td>£19,781</td><td>£19,839</td><td>£19,931</td><td>£20,024</td><td>£99,297</td></tr><tr><td>Profit Before Tax</td><td>£11,622</td><td>£12,033</td><td>£12,452</td><td>£13,168</td><td>£13,902</td><td>£63,177</td></tr><tr><td>Profit After Tax      </td><td>£9,414</td><td>£9,747</td><td>£10,086</td><td>£10,666</td><td>£11,261</td><td>£51,173</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>£21,914</td><td>£32,809</td><td>£39,542</td><td>£44,567</td><td>£35,218</td><td>£174,050</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>22%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>