<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>£33,348</td><td>£34,015</td><td>£34,695</td><td>£35,563</td><td>£36,452</td><td>£174,073</td></tr><tr><td>Total Expenses</td><td>£22,335</td><td>£22,415</td><td>£22,493</td><td>£22,590</td><td>£22,690</td><td>£112,523</td></tr><tr><td>Profit Before Tax</td><td>£11,013</td><td>£11,600</td><td>£12,202</td><td>£12,973</td><td>£13,762</td><td>£61,550</td></tr><tr><td>Profit After Tax      </td><td>£8,920</td><td>£9,396</td><td>£9,884</td><td>£10,508</td><td>£11,147</td><td>£49,855</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£29,613</td><td>£37,312</td><td>£39,550</td><td>£34,936</td><td>£158,661</td></tr><tr><td>Net Return</td><td>£26,170</td><td>£39,009</td><td>£47,196</td><td>£50,058</td><td>£46,083</td><td>£208,516</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>21%</td><td>23%</td><td>21%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>