<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>£31,620</td><td>£32,094</td><td>£32,576</td><td>£33,390</td><td>£34,225</td><td>£163,905</td></tr><tr><td>Total Expenses</td><td>£18,623</td><td>£18,683</td><td>£18,742</td><td>£18,834</td><td>£18,928</td><td>£93,810</td></tr><tr><td>Profit Before Tax</td><td>£12,997</td><td>£13,411</td><td>£13,834</td><td>£14,557</td><td>£15,297</td><td>£70,095</td></tr><tr><td>Profit After Tax      </td><td>£10,527</td><td>£10,863</td><td>£11,206</td><td>£11,791</td><td>£12,391</td><td>£56,777</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>£19,827</td><td>£29,835</td><td>£35,869</td><td>£37,688</td><td>£31,425</td><td>£154,644</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>