<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>£31,500</td><td>£31,972</td><td>£32,452</td><td>£33,263</td><td>£34,095</td><td>£163,283</td></tr><tr><td>Total Expenses</td><td>£20,542</td><td>£20,602</td><td>£20,660</td><td>£20,751</td><td>£20,845</td><td>£103,400</td></tr><tr><td>Profit Before Tax</td><td>£10,958</td><td>£11,371</td><td>£11,792</td><td>£12,512</td><td>£13,250</td><td>£59,883</td></tr><tr><td>Profit After Tax      </td><td>£8,876</td><td>£9,210</td><td>£9,552</td><td>£10,135</td><td>£10,732</td><td>£48,505</td></tr><tr><td>Change In Property Value</td><td>£18,375</td><td>£29,886</td><td>£34,396</td><td>£36,459</td><td>£32,206</td><td>£151,321</td></tr><tr><td>Net Return</td><td>£27,251</td><td>£39,096</td><td>£43,947</td><td>£46,594</td><td>£42,938</td><td>£199,827</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>27%</td><td>25%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>