<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>£33,168</td><td>£33,831</td><td>£34,508</td><td>£35,371</td><td>£36,255</td><td>£173,133</td></tr><tr><td>Total Expenses</td><td>£19,743</td><td>£19,822</td><td>£19,900</td><td>£19,997</td><td>£20,096</td><td>£99,559</td></tr><tr><td>Profit Before Tax</td><td>£13,425</td><td>£14,009</td><td>£14,608</td><td>£15,374</td><td>£16,159</td><td>£73,574</td></tr><tr><td>Profit After Tax      </td><td>£10,874</td><td>£11,347</td><td>£11,832</td><td>£12,453</td><td>£13,089</td><td>£59,595</td></tr><tr><td>Change In Property Value</td><td>£14,850</td><td>£25,493</td><td>£32,121</td><td>£34,048</td><td>£30,076</td><td>£136,586</td></tr><tr><td>Net Return</td><td>£25,724</td><td>£36,840</td><td>£43,953</td><td>£46,501</td><td>£43,164</td><td>£196,182</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>36%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>