<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>£31,500</td><td>£31,972</td><td>£32,452</td><td>£33,263</td><td>£34,095</td><td>£163,283</td></tr><tr><td>Total Expenses</td><td>£21,236</td><td>£21,333</td><td>£21,422</td><td>£21,545</td><td>£21,671</td><td>£107,207</td></tr><tr><td>Profit Before Tax</td><td>£10,264</td><td>£10,639</td><td>£11,030</td><td>£11,718</td><td>£12,424</td><td>£56,076</td></tr><tr><td>Profit After Tax      </td><td>£8,314</td><td>£8,618</td><td>£8,934</td><td>£9,492</td><td>£10,064</td><td>£45,421</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£28,322</td><td>£32,596</td><td>£34,552</td><td>£27,469</td><td>£137,938</td></tr><tr><td>Net Return</td><td>£23,312</td><td>£36,940</td><td>£41,531</td><td>£44,044</td><td>£37,532</td><td>£183,359</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>