<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>£34,392</td><td>£34,908</td><td>£35,431</td><td>£36,317</td><td>£37,225</td><td>£178,274</td></tr><tr><td>Total Expenses</td><td>£24,821</td><td>£24,885</td><td>£24,947</td><td>£25,047</td><td>£25,148</td><td>£124,848</td></tr><tr><td>Profit Before Tax</td><td>£9,571</td><td>£10,023</td><td>£10,484</td><td>£11,271</td><td>£12,077</td><td>£53,426</td></tr><tr><td>Profit After Tax      </td><td>£7,753</td><td>£8,119</td><td>£8,492</td><td>£9,129</td><td>£9,783</td><td>£43,275</td></tr><tr><td>Change In Property Value</td><td>£12,980</td><td>£26,479</td><td>£34,423</td><td>£36,144</td><td>£26,566</td><td>£136,592</td></tr><tr><td>Net Return</td><td>£20,733</td><td>£34,598</td><td>£42,915</td><td>£45,273</td><td>£36,348</td><td>£179,867</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>