<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>£19,987</td><td>£20,051</td><td>£20,113</td><td>£20,211</td><td>£20,311</td><td>£100,672</td></tr><tr><td>Profit Before Tax</td><td>£14,009</td><td>£14,455</td><td>£14,911</td><td>£15,688</td><td>£16,486</td><td>£75,549</td></tr><tr><td>Profit After Tax      </td><td>£11,347</td><td>£11,709</td><td>£12,078</td><td>£12,708</td><td>£13,353</td><td>£61,195</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£28,463</td><td>£32,758</td><td>£34,723</td><td>£30,672</td><td>£144,116</td></tr><tr><td>Net Return</td><td>£28,847</td><td>£40,171</td><td>£44,836</td><td>£47,431</td><td>£44,025</td><td>£205,311</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>18%</td><td>25%</td><td>27%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>