<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>£32,496</td><td>£32,983</td><td>£33,478</td><td>£34,315</td><td>£35,173</td><td>£168,446</td></tr><tr><td>Total Expenses</td><td>£21,337</td><td>£21,436</td><td>£21,526</td><td>£21,652</td><td>£21,780</td><td>£107,731</td></tr><tr><td>Profit Before Tax</td><td>£11,159</td><td>£11,548</td><td>£11,952</td><td>£12,663</td><td>£13,393</td><td>£60,714</td></tr><tr><td>Profit After Tax      </td><td>£9,039</td><td>£9,354</td><td>£9,681</td><td>£10,257</td><td>£10,848</td><td>£49,179</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£28,325</td><td>£32,600</td><td>£34,555</td><td>£27,472</td><td>£137,952</td></tr><tr><td>Net Return</td><td>£24,039</td><td>£37,679</td><td>£42,281</td><td>£44,813</td><td>£38,320</td><td>£187,130</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>