<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>£31,944</td><td>£32,423</td><td>£32,910</td><td>£33,732</td><td>£34,576</td><td>£165,584</td></tr><tr><td>Total Expenses</td><td>£19,673</td><td>£19,771</td><td>£19,861</td><td>£19,985</td><td>£20,112</td><td>£99,402</td></tr><tr><td>Profit Before Tax</td><td>£12,271</td><td>£12,652</td><td>£13,049</td><td>£13,747</td><td>£14,464</td><td>£66,183</td></tr><tr><td>Profit After Tax      </td><td>£9,939</td><td>£10,248</td><td>£10,570</td><td>£11,135</td><td>£11,716</td><td>£53,608</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£25,616</td><td>£29,482</td><td>£31,251</td><td>£27,605</td><td>£129,704</td></tr><tr><td>Net Return</td><td>£25,689</td><td>£35,864</td><td>£40,052</td><td>£42,386</td><td>£39,321</td><td>£183,312</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>