<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>£18,734</td><td>£18,830</td><td>£18,918</td><td>£19,039</td><td>£19,162</td><td>£94,683</td></tr><tr><td>Profit Before Tax</td><td>£11,866</td><td>£12,229</td><td>£12,607</td><td>£13,275</td><td>£13,959</td><td>£63,935</td></tr><tr><td>Profit After Tax      </td><td>£9,611</td><td>£9,905</td><td>£10,212</td><td>£10,752</td><td>£11,307</td><td>£51,787</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£24,076</td><td>£27,710</td><td>£29,372</td><td>£23,351</td><td>£117,259</td></tr><tr><td>Net Return</td><td>£22,361</td><td>£33,982</td><td>£37,921</td><td>£40,124</td><td>£34,658</td><td>£169,046</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>