<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>£32,400</td><td>£32,886</td><td>£33,379</td><td>£34,214</td><td>£35,069</td><td>£167,948</td></tr><tr><td>Total Expenses</td><td>£19,719</td><td>£19,817</td><td>£19,908</td><td>£20,033</td><td>£20,161</td><td>£99,638</td></tr><tr><td>Profit Before Tax</td><td>£12,681</td><td>£13,069</td><td>£13,472</td><td>£14,181</td><td>£14,908</td><td>£68,310</td></tr><tr><td>Profit After Tax      </td><td>£10,272</td><td>£10,586</td><td>£10,912</td><td>£11,486</td><td>£12,075</td><td>£55,331</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£25,493</td><td>£29,340</td><td>£31,100</td><td>£24,724</td><td>£124,156</td></tr><tr><td>Net Return</td><td>£23,772</td><td>£36,078</td><td>£40,252</td><td>£42,586</td><td>£36,800</td><td>£179,488</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>