<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>£31,980</td><td>£32,460</td><td>£32,947</td><td>£33,770</td><td>£34,615</td><td>£165,771</td></tr><tr><td>Total Expenses</td><td>£20,107</td><td>£20,168</td><td>£20,227</td><td>£20,319</td><td>£20,415</td><td>£101,236</td></tr><tr><td>Profit Before Tax</td><td>£11,873</td><td>£12,292</td><td>£12,720</td><td>£13,451</td><td>£14,200</td><td>£64,535</td></tr><tr><td>Profit After Tax      </td><td>£9,617</td><td>£9,957</td><td>£10,303</td><td>£10,895</td><td>£11,502</td><td>£52,274</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£23,524</td><td>£30,045</td><td>£34,579</td><td>£24,436</td><td>£125,334</td></tr><tr><td>Net Return</td><td>£22,367</td><td>£33,480</td><td>£40,348</td><td>£45,474</td><td>£35,938</td><td>£177,608</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>