<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>£29,616</td><td>£30,060</td><td>£30,511</td><td>£31,274</td><td>£32,056</td><td>£153,517</td></tr><tr><td>Total Expenses</td><td>£18,584</td><td>£18,641</td><td>£18,696</td><td>£18,783</td><td>£18,872</td><td>£93,575</td></tr><tr><td>Profit Before Tax</td><td>£11,032</td><td>£11,419</td><td>£11,815</td><td>£12,491</td><td>£13,184</td><td>£59,942</td></tr><tr><td>Profit After Tax      </td><td>£8,936</td><td>£9,250</td><td>£9,570</td><td>£10,118</td><td>£10,679</td><td>£48,553</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£16,697</td><td>£22,219</td><td>£25,798</td><td>£18,962</td><td>£90,725</td></tr><tr><td>Net Return</td><td>£15,986</td><td>£25,947</td><td>£31,789</td><td>£35,916</td><td>£29,641</td><td>£139,278</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>