<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£14,561</td><td>£14,615</td><td>£14,668</td><td>£14,751</td><td>£14,835</td><td>£73,431</td></tr><tr><td>Profit Before Tax</td><td>£13,435</td><td>£13,801</td><td>£14,174</td><td>£14,812</td><td>£15,467</td><td>£71,689</td></tr><tr><td>Profit After Tax      </td><td>£10,882</td><td>£11,178</td><td>£11,481</td><td>£11,998</td><td>£12,528</td><td>£58,068</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£19,924</td><td>£22,930</td><td>£24,306</td><td>£21,471</td><td>£100,881</td></tr><tr><td>Net Return</td><td>£23,132</td><td>£31,102</td><td>£34,411</td><td>£36,304</td><td>£33,999</td><td>£158,949</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>28%</td><td>31%</td><td>33%</td><td>31%</td><td>143%</td></tr></tbody></table></div></div></template></turbo-stream>