<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>£33,540</td><td>£34,043</td><td>£34,554</td><td>£35,418</td><td>£36,303</td><td>£173,857</td></tr><tr><td>Total Expenses</td><td>£23,127</td><td>£23,190</td><td>£23,251</td><td>£23,348</td><td>£23,447</td><td>£116,362</td></tr><tr><td>Profit Before Tax</td><td>£10,413</td><td>£10,853</td><td>£11,303</td><td>£12,070</td><td>£12,856</td><td>£57,495</td></tr><tr><td>Profit After Tax      </td><td>£8,435</td><td>£8,791</td><td>£9,155</td><td>£9,777</td><td>£10,413</td><td>£46,571</td></tr><tr><td>Change In Property Value</td><td>£11,980</td><td>£24,439</td><td>£31,771</td><td>£33,360</td><td>£24,519</td><td>£126,069</td></tr><tr><td>Net Return</td><td>£20,415</td><td>£33,231</td><td>£40,926</td><td>£43,136</td><td>£34,933</td><td>£172,640</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>