<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>£33,480</td><td>£33,982</td><td>£34,492</td><td>£35,354</td><td>£36,238</td><td>£173,546</td></tr><tr><td>Total Expenses</td><td>£20,418</td><td>£20,481</td><td>£20,542</td><td>£20,639</td><td>£20,738</td><td>£102,818</td></tr><tr><td>Profit Before Tax</td><td>£13,062</td><td>£13,501</td><td>£13,950</td><td>£14,715</td><td>£15,500</td><td>£70,729</td></tr><tr><td>Profit After Tax      </td><td>£10,580</td><td>£10,936</td><td>£11,299</td><td>£11,920</td><td>£12,555</td><td>£57,290</td></tr><tr><td>Change In Property Value</td><td>£7,725</td><td>£18,295</td><td>£24,346</td><td>£28,268</td><td>£20,777</td><td>£99,412</td></tr><tr><td>Net Return</td><td>£18,305</td><td>£29,231</td><td>£35,645</td><td>£40,188</td><td>£33,332</td><td>£156,702</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>