<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>£29,784</td><td>£30,231</td><td>£30,684</td><td>£31,451</td><td>£32,238</td><td>£154,388</td></tr><tr><td>Total Expenses</td><td>£18,762</td><td>£18,819</td><td>£18,874</td><td>£18,961</td><td>£19,051</td><td>£94,467</td></tr><tr><td>Profit Before Tax</td><td>£11,022</td><td>£11,412</td><td>£11,810</td><td>£12,490</td><td>£13,187</td><td>£59,921</td></tr><tr><td>Profit After Tax      </td><td>£8,928</td><td>£9,244</td><td>£9,566</td><td>£10,117</td><td>£10,681</td><td>£48,536</td></tr><tr><td>Change In Property Value</td><td>£11,875</td><td>£21,909</td><td>£27,983</td><td>£32,206</td><td>£22,759</td><td>£116,733</td></tr><tr><td>Net Return</td><td>£20,803</td><td>£31,153</td><td>£37,549</td><td>£42,323</td><td>£33,440</td><td>£165,269</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>107%</td></tr></tbody></table></div></div></template></turbo-stream>