<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>£29,748</td><td>£30,194</td><td>£30,647</td><td>£31,413</td><td>£32,199</td><td>£154,201</td></tr><tr><td>Total Expenses</td><td>£17,149</td><td>£17,206</td><td>£17,262</td><td>£17,349</td><td>£17,438</td><td>£86,404</td></tr><tr><td>Profit Before Tax</td><td>£12,599</td><td>£12,988</td><td>£13,385</td><td>£14,064</td><td>£14,761</td><td>£67,797</td></tr><tr><td>Profit After Tax      </td><td>£10,205</td><td>£10,520</td><td>£10,842</td><td>£11,392</td><td>£11,956</td><td>£54,916</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£24,193</td><td>£27,844</td><td>£29,515</td><td>£26,071</td><td>£122,498</td></tr><tr><td>Net Return</td><td>£25,080</td><td>£34,713</td><td>£38,686</td><td>£40,907</td><td>£38,027</td><td>£177,414</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>28%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>