<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>£30,096</td><td>£30,547</td><td>£31,006</td><td>£31,781</td><td>£32,575</td><td>£156,005</td></tr><tr><td>Total Expenses</td><td>£18,954</td><td>£19,011</td><td>£19,067</td><td>£19,155</td><td>£19,245</td><td>£95,433</td></tr><tr><td>Profit Before Tax</td><td>£11,142</td><td>£11,536</td><td>£11,938</td><td>£12,626</td><td>£13,330</td><td>£60,572</td></tr><tr><td>Profit After Tax      </td><td>£9,025</td><td>£9,344</td><td>£9,670</td><td>£10,227</td><td>£10,797</td><td>£49,064</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,140</td><td>£28,278</td><td>£32,545</td><td>£22,999</td><td>£117,961</td></tr><tr><td>Net Return</td><td>£21,025</td><td>£31,484</td><td>£37,948</td><td>£42,772</td><td>£33,796</td><td>£167,025</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>