<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>£30,600</td><td>£31,059</td><td>£31,525</td><td>£32,313</td><td>£33,121</td><td>£158,618</td></tr><tr><td>Total Expenses</td><td>£18,733</td><td>£18,829</td><td>£18,916</td><td>£19,037</td><td>£19,160</td><td>£94,675</td></tr><tr><td>Profit Before Tax</td><td>£11,867</td><td>£12,230</td><td>£12,609</td><td>£13,276</td><td>£13,961</td><td>£63,943</td></tr><tr><td>Profit After Tax      </td><td>£9,612</td><td>£9,907</td><td>£10,213</td><td>£10,754</td><td>£11,308</td><td>£51,794</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£24,073</td><td>£27,706</td><td>£29,369</td><td>£23,348</td><td>£117,245</td></tr><tr><td>Net Return</td><td>£22,361</td><td>£33,980</td><td>£37,919</td><td>£40,122</td><td>£34,656</td><td>£169,039</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>