<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>£31,284</td><td>£31,753</td><td>£32,230</td><td>£33,035</td><td>£33,861</td><td>£162,163</td></tr><tr><td>Total Expenses</td><td>£19,684</td><td>£19,743</td><td>£19,801</td><td>£19,892</td><td>£19,985</td><td>£99,105</td></tr><tr><td>Profit Before Tax</td><td>£11,600</td><td>£12,010</td><td>£12,429</td><td>£13,143</td><td>£13,876</td><td>£63,058</td></tr><tr><td>Profit After Tax      </td><td>£9,396</td><td>£9,728</td><td>£10,067</td><td>£10,646</td><td>£11,239</td><td>£51,077</td></tr><tr><td>Change In Property Value</td><td>£12,475</td><td>£23,016</td><td>£29,397</td><td>£33,833</td><td>£23,909</td><td>£122,631</td></tr><tr><td>Net Return</td><td>£21,871</td><td>£32,745</td><td>£39,464</td><td>£44,479</td><td>£35,148</td><td>£173,708</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>