<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>£32,604</td><td>£33,093</td><td>£33,589</td><td>£34,429</td><td>£35,290</td><td>£169,006</td></tr><tr><td>Total Expenses</td><td>£20,491</td><td>£20,553</td><td>£20,613</td><td>£20,707</td><td>£20,804</td><td>£103,168</td></tr><tr><td>Profit Before Tax</td><td>£12,113</td><td>£12,540</td><td>£12,977</td><td>£13,722</td><td>£14,486</td><td>£65,838</td></tr><tr><td>Profit After Tax      </td><td>£9,811</td><td>£10,158</td><td>£10,511</td><td>£11,115</td><td>£11,734</td><td>£53,329</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£23,985</td><td>£30,634</td><td>£35,257</td><td>£24,915</td><td>£127,791</td></tr><tr><td>Net Return</td><td>£22,811</td><td>£34,143</td><td>£41,145</td><td>£46,372</td><td>£36,649</td><td>£181,120</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>21%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>