<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>£32,304</td><td>£32,789</td><td>£33,280</td><td>£34,112</td><td>£34,965</td><td>£167,451</td></tr><tr><td>Total Expenses</td><td>£19,014</td><td>£19,074</td><td>£19,134</td><td>£19,228</td><td>£19,324</td><td>£95,773</td></tr><tr><td>Profit Before Tax</td><td>£13,290</td><td>£13,714</td><td>£14,146</td><td>£14,885</td><td>£15,642</td><td>£71,678</td></tr><tr><td>Profit After Tax      </td><td>£10,765</td><td>£11,108</td><td>£11,459</td><td>£12,057</td><td>£12,670</td><td>£58,059</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£19,380</td><td>£25,194</td><td>£26,454</td><td>£19,443</td><td>£99,971</td></tr><tr><td>Net Return</td><td>£20,265</td><td>£30,488</td><td>£36,653</td><td>£38,510</td><td>£32,113</td><td>£158,030</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>