<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>£31,596</td><td>£32,070</td><td>£32,551</td><td>£33,365</td><td>£34,199</td><td>£163,781</td></tr><tr><td>Total Expenses</td><td>£19,477</td><td>£19,575</td><td>£19,664</td><td>£19,787</td><td>£19,913</td><td>£98,417</td></tr><tr><td>Profit Before Tax</td><td>£12,119</td><td>£12,495</td><td>£12,887</td><td>£13,578</td><td>£14,286</td><td>£65,364</td></tr><tr><td>Profit After Tax      </td><td>£9,816</td><td>£10,121</td><td>£10,438</td><td>£10,998</td><td>£11,571</td><td>£52,945</td></tr><tr><td>Change In Property Value</td><td>£15,575</td><td>£25,332</td><td>£29,154</td><td>£30,904</td><td>£27,298</td><td>£128,263</td></tr><tr><td>Net Return</td><td>£25,391</td><td>£35,453</td><td>£39,593</td><td>£41,902</td><td>£38,870</td><td>£181,208</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>