<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>£31,824</td><td>£32,460</td><td>£33,110</td><td>£33,937</td><td>£34,786</td><td>£166,117</td></tr><tr><td>Total Expenses</td><td>£18,966</td><td>£19,042</td><td>£19,117</td><td>£19,210</td><td>£19,306</td><td>£95,640</td></tr><tr><td>Profit Before Tax</td><td>£12,858</td><td>£13,419</td><td>£13,993</td><td>£14,727</td><td>£15,480</td><td>£70,478</td></tr><tr><td>Profit After Tax      </td><td>£10,415</td><td>£10,869</td><td>£11,334</td><td>£11,929</td><td>£12,539</td><td>£57,087</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£24,463</td><td>£30,823</td><td>£32,672</td><td>£28,860</td><td>£131,068</td></tr><tr><td>Net Return</td><td>£24,665</td><td>£35,332</td><td>£42,157</td><td>£44,601</td><td>£41,399</td><td>£188,155</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>16%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>