<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>£34,676</td><td>£35,369</td><td>£36,254</td><td>£37,160</td><td>£177,455</td></tr><tr><td>Total Expenses</td><td>£19,987</td><td>£20,068</td><td>£20,147</td><td>£20,246</td><td>£20,347</td><td>£100,795</td></tr><tr><td>Profit Before Tax</td><td>£14,009</td><td>£14,608</td><td>£15,222</td><td>£16,008</td><td>£16,813</td><td>£76,660</td></tr><tr><td>Profit After Tax      </td><td>£11,347</td><td>£11,833</td><td>£12,330</td><td>£12,966</td><td>£13,618</td><td>£62,094</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£25,750</td><td>£32,445</td><td>£34,392</td><td>£30,379</td><td>£137,966</td></tr><tr><td>Net Return</td><td>£26,347</td><td>£37,583</td><td>£44,775</td><td>£47,358</td><td>£43,998</td><td>£200,060</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>16%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>