<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>£34,176</td><td>£34,689</td><td>£35,209</td><td>£36,089</td><td>£36,991</td><td>£177,154</td></tr><tr><td>Total Expenses</td><td>£21,453</td><td>£21,517</td><td>£21,579</td><td>£21,678</td><td>£21,778</td><td>£108,005</td></tr><tr><td>Profit Before Tax</td><td>£12,723</td><td>£13,172</td><td>£13,630</td><td>£14,412</td><td>£15,213</td><td>£69,150</td></tr><tr><td>Profit After Tax      </td><td>£10,306</td><td>£10,669</td><td>£11,040</td><td>£11,673</td><td>£12,323</td><td>£56,011</td></tr><tr><td>Change In Property Value</td><td>£13,625</td><td>£25,138</td><td>£32,107</td><td>£36,952</td><td>£26,113</td><td>£133,935</td></tr><tr><td>Net Return</td><td>£23,931</td><td>£35,807</td><td>£43,147</td><td>£48,626</td><td>£38,435</td><td>£189,946</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>