<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>£19,717</td><td>£19,816</td><td>£19,906</td><td>£20,031</td><td>£20,160</td><td>£99,630</td></tr><tr><td>Profit Before Tax</td><td>£12,683</td><td>£13,070</td><td>£13,473</td><td>£14,182</td><td>£14,910</td><td>£68,318</td></tr><tr><td>Profit After Tax      </td><td>£10,273</td><td>£10,587</td><td>£10,913</td><td>£11,488</td><td>£12,077</td><td>£55,338</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£25,490</td><td>£29,336</td><td>£31,096</td><td>£24,722</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£23,772</td><td>£36,077</td><td>£40,250</td><td>£42,584</td><td>£36,798</td><td>£179,480</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>