<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>£33,996</td><td>£34,506</td><td>£35,024</td><td>£35,899</td><td>£36,797</td><td>£176,221</td></tr><tr><td>Total Expenses</td><td>£19,985</td><td>£20,049</td><td>£20,111</td><td>£20,209</td><td>£20,309</td><td>£100,664</td></tr><tr><td>Profit Before Tax</td><td>£14,011</td><td>£14,457</td><td>£14,913</td><td>£15,690</td><td>£16,487</td><td>£75,557</td></tr><tr><td>Profit After Tax      </td><td>£11,349</td><td>£11,710</td><td>£12,079</td><td>£12,709</td><td>£13,355</td><td>£61,201</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£20,398</td><td>£26,517</td><td>£27,843</td><td>£20,465</td><td>£105,222</td></tr><tr><td>Net Return</td><td>£21,348</td><td>£32,108</td><td>£38,597</td><td>£40,552</td><td>£33,819</td><td>£166,424</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>37%</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>