<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>£31,020</td><td>£31,485</td><td>£31,958</td><td>£32,757</td><td>£33,575</td><td>£160,795</td></tr><tr><td>Total Expenses</td><td>£18,724</td><td>£18,783</td><td>£18,841</td><td>£18,931</td><td>£19,024</td><td>£94,303</td></tr><tr><td>Profit Before Tax</td><td>£12,296</td><td>£12,702</td><td>£13,117</td><td>£13,825</td><td>£14,552</td><td>£66,492</td></tr><tr><td>Profit After Tax      </td><td>£9,960</td><td>£10,289</td><td>£10,625</td><td>£11,199</td><td>£11,787</td><td>£53,858</td></tr><tr><td>Change In Property Value</td><td>£9,400</td><td>£19,176</td><td>£24,929</td><td>£26,175</td><td>£19,239</td><td>£98,919</td></tr><tr><td>Net Return</td><td>£19,360</td><td>£29,465</td><td>£35,553</td><td>£37,374</td><td>£31,026</td><td>£152,777</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>