<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>£31,524</td><td>£31,997</td><td>£32,477</td><td>£33,289</td><td>£34,121</td><td>£163,407</td></tr><tr><td>Total Expenses</td><td>£19,257</td><td>£19,317</td><td>£19,375</td><td>£19,467</td><td>£19,561</td><td>£96,977</td></tr><tr><td>Profit Before Tax</td><td>£12,267</td><td>£12,680</td><td>£13,102</td><td>£13,822</td><td>£14,560</td><td>£66,430</td></tr><tr><td>Profit After Tax      </td><td>£9,936</td><td>£10,271</td><td>£10,612</td><td>£11,196</td><td>£11,794</td><td>£53,808</td></tr><tr><td>Change In Property Value</td><td>£7,275</td><td>£17,230</td><td>£22,928</td><td>£26,622</td><td>£19,567</td><td>£93,621</td></tr><tr><td>Net Return</td><td>£17,211</td><td>£27,500</td><td>£33,540</td><td>£37,817</td><td>£31,361</td><td>£147,429</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>