<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>£32,916</td><td>£33,410</td><td>£33,911</td><td>£34,759</td><td>£35,628</td><td>£170,623</td></tr><tr><td>Total Expenses</td><td>£22,183</td><td>£22,283</td><td>£22,374</td><td>£22,501</td><td>£22,630</td><td>£111,971</td></tr><tr><td>Profit Before Tax</td><td>£10,733</td><td>£11,127</td><td>£11,537</td><td>£12,258</td><td>£12,998</td><td>£58,652</td></tr><tr><td>Profit After Tax      </td><td>£8,693</td><td>£9,013</td><td>£9,345</td><td>£9,929</td><td>£10,528</td><td>£47,508</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£24,216</td><td>£30,929</td><td>£35,596</td><td>£25,155</td><td>£129,020</td></tr><tr><td>Net Return</td><td>£21,818</td><td>£33,228</td><td>£40,274</td><td>£45,525</td><td>£35,683</td><td>£176,528</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>