<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>£33,228</td><td>£33,726</td><td>£34,232</td><td>£35,088</td><td>£35,965</td><td>£172,240</td></tr><tr><td>Total Expenses</td><td>£20,876</td><td>£20,938</td><td>£20,999</td><td>£21,095</td><td>£21,193</td><td>£105,100</td></tr><tr><td>Profit Before Tax</td><td>£12,352</td><td>£12,789</td><td>£13,234</td><td>£13,993</td><td>£14,772</td><td>£67,140</td></tr><tr><td>Profit After Tax      </td><td>£10,005</td><td>£10,359</td><td>£10,719</td><td>£11,335</td><td>£11,965</td><td>£54,383</td></tr><tr><td>Change In Property Value</td><td>£13,250</td><td>£24,446</td><td>£31,223</td><td>£35,935</td><td>£25,394</td><td>£130,249</td></tr><tr><td>Net Return</td><td>£23,255</td><td>£34,805</td><td>£41,942</td><td>£47,270</td><td>£37,360</td><td>£184,632</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>