<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>£30,876</td><td>£31,339</td><td>£31,809</td><td>£32,604</td><td>£33,420</td><td>£160,048</td></tr><tr><td>Total Expenses</td><td>£18,871</td><td>£18,930</td><td>£18,987</td><td>£19,077</td><td>£19,169</td><td>£95,033</td></tr><tr><td>Profit Before Tax</td><td>£12,005</td><td>£12,410</td><td>£12,822</td><td>£13,528</td><td>£14,251</td><td>£65,016</td></tr><tr><td>Profit After Tax      </td><td>£9,724</td><td>£10,052</td><td>£10,386</td><td>£10,957</td><td>£11,543</td><td>£52,663</td></tr><tr><td>Change In Property Value</td><td>£16,625</td><td>£27,039</td><td>£31,120</td><td>£32,987</td><td>£29,139</td><td>£136,910</td></tr><tr><td>Net Return</td><td>£26,349</td><td>£37,091</td><td>£41,506</td><td>£43,944</td><td>£40,682</td><td>£189,572</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</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>28%</td><td>26%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>