<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>£30,072</td><td>£30,523</td><td>£30,981</td><td>£31,755</td><td>£32,549</td><td>£155,881</td></tr><tr><td>Total Expenses</td><td>£19,112</td><td>£19,170</td><td>£19,226</td><td>£19,314</td><td>£19,404</td><td>£96,225</td></tr><tr><td>Profit Before Tax</td><td>£10,960</td><td>£11,353</td><td>£11,755</td><td>£12,442</td><td>£13,146</td><td>£59,656</td></tr><tr><td>Profit After Tax      </td><td>£8,878</td><td>£9,196</td><td>£9,522</td><td>£10,078</td><td>£10,648</td><td>£48,321</td></tr><tr><td>Change In Property Value</td><td>£9,700</td><td>£19,788</td><td>£25,724</td><td>£27,011</td><td>£19,853</td><td>£102,076</td></tr><tr><td>Net Return</td><td>£18,578</td><td>£28,984</td><td>£35,246</td><td>£37,088</td><td>£30,501</td><td>£150,397</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>