<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>£29,196</td><td>£29,634</td><td>£30,078</td><td>£30,830</td><td>£31,601</td><td>£151,340</td></tr><tr><td>Total Expenses</td><td>£17,788</td><td>£17,882</td><td>£17,967</td><td>£18,084</td><td>£18,204</td><td>£89,925</td></tr><tr><td>Profit Before Tax</td><td>£11,408</td><td>£11,752</td><td>£12,111</td><td>£12,746</td><td>£13,397</td><td>£61,415</td></tr><tr><td>Profit After Tax      </td><td>£9,240</td><td>£9,519</td><td>£9,810</td><td>£10,324</td><td>£10,852</td><td>£49,746</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£22,657</td><td>£26,076</td><td>£27,641</td><td>£21,975</td><td>£110,347</td></tr><tr><td>Net Return</td><td>£21,239</td><td>£32,176</td><td>£35,886</td><td>£37,965</td><td>£32,826</td><td>£160,093</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>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>