<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>£34,200</td><td>£34,713</td><td>£35,234</td><td>£36,115</td><td>£37,017</td><td>£177,279</td></tr><tr><td>Total Expenses</td><td>£20,702</td><td>£20,803</td><td>£20,896</td><td>£21,026</td><td>£21,159</td><td>£104,585</td></tr><tr><td>Profit Before Tax</td><td>£13,498</td><td>£13,910</td><td>£14,338</td><td>£15,089</td><td>£15,859</td><td>£72,694</td></tr><tr><td>Profit After Tax      </td><td>£10,934</td><td>£11,267</td><td>£11,614</td><td>£12,222</td><td>£12,846</td><td>£58,882</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£26,906</td><td>£30,966</td><td>£32,824</td><td>£26,095</td><td>£131,040</td></tr><tr><td>Net Return</td><td>£25,182</td><td>£38,173</td><td>£42,580</td><td>£45,046</td><td>£38,941</td><td>£189,922</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</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>