<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>£34,656</td><td>£35,176</td><td>£35,703</td><td>£36,596</td><td>£37,511</td><td>£179,642</td></tr><tr><td>Total Expenses</td><td>£21,392</td><td>£21,494</td><td>£21,588</td><td>£21,719</td><td>£21,853</td><td>£108,047</td></tr><tr><td>Profit Before Tax</td><td>£13,264</td><td>£13,682</td><td>£14,116</td><td>£14,877</td><td>£15,658</td><td>£71,596</td></tr><tr><td>Profit After Tax      </td><td>£10,744</td><td>£11,082</td><td>£11,434</td><td>£12,050</td><td>£12,683</td><td>£57,992</td></tr><tr><td>Change In Property Value</td><td>£14,850</td><td>£28,042</td><td>£32,274</td><td>£34,210</td><td>£27,197</td><td>£136,572</td></tr><tr><td>Net Return</td><td>£25,594</td><td>£39,124</td><td>£43,707</td><td>£46,260</td><td>£39,880</td><td>£194,565</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>