<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>£30,696</td><td>£31,156</td><td>£31,624</td><td>£32,414</td><td>£33,225</td><td>£159,115</td></tr><tr><td>Total Expenses</td><td>£18,531</td><td>£18,590</td><td>£18,647</td><td>£18,736</td><td>£18,828</td><td>£93,331</td></tr><tr><td>Profit Before Tax</td><td>£12,165</td><td>£12,567</td><td>£12,977</td><td>£13,678</td><td>£14,397</td><td>£65,785</td></tr><tr><td>Profit After Tax      </td><td>£9,854</td><td>£10,179</td><td>£10,512</td><td>£11,079</td><td>£11,662</td><td>£53,286</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£18,972</td><td>£24,664</td><td>£25,897</td><td>£19,034</td><td>£97,867</td></tr><tr><td>Net Return</td><td>£19,154</td><td>£29,151</td><td>£35,175</td><td>£36,976</td><td>£30,696</td><td>£151,152</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>