<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>£29,700</td><td>£30,145</td><td>£30,598</td><td>£31,363</td><td>£32,147</td><td>£153,953</td></tr><tr><td>Total Expenses</td><td>£17,949</td><td>£18,006</td><td>£18,061</td><td>£18,148</td><td>£18,237</td><td>£90,401</td></tr><tr><td>Profit Before Tax</td><td>£11,751</td><td>£12,140</td><td>£12,536</td><td>£13,214</td><td>£13,909</td><td>£63,551</td></tr><tr><td>Profit After Tax      </td><td>£9,519</td><td>£9,833</td><td>£10,154</td><td>£10,704</td><td>£11,267</td><td>£51,476</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£13,635</td><td>£18,725</td><td>£21,909</td><td>£17,807</td><td>£76,576</td></tr><tr><td>Net Return</td><td>£14,019</td><td>£23,468</td><td>£28,880</td><td>£32,612</td><td>£29,074</td><td>£128,052</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>22%</td><td>20%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>