<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>£29,256</td><td>£29,695</td><td>£30,140</td><td>£30,894</td><td>£31,666</td><td>£151,651</td></tr><tr><td>Total Expenses</td><td>£17,904</td><td>£17,961</td><td>£18,016</td><td>£18,101</td><td>£18,189</td><td>£90,171</td></tr><tr><td>Profit Before Tax</td><td>£11,352</td><td>£11,734</td><td>£12,125</td><td>£12,792</td><td>£13,477</td><td>£61,480</td></tr><tr><td>Profit After Tax      </td><td>£9,195</td><td>£9,505</td><td>£9,821</td><td>£10,362</td><td>£10,916</td><td>£49,799</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>£24,945</td><td>£35,121</td><td>£39,303</td><td>£41,613</td><td>£38,521</td><td>£179,503</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>27%</td><td>29%</td><td>26%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>