<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>£33,636</td><td>£34,141</td><td>£34,653</td><td>£35,519</td><td>£36,407</td><td>£174,355</td></tr><tr><td>Total Expenses</td><td>£22,525</td><td>£22,588</td><td>£22,650</td><td>£22,747</td><td>£22,846</td><td>£113,355</td></tr><tr><td>Profit Before Tax</td><td>£11,111</td><td>£11,552</td><td>£12,003</td><td>£12,772</td><td>£13,561</td><td>£61,000</td></tr><tr><td>Profit After Tax      </td><td>£9,000</td><td>£9,358</td><td>£9,723</td><td>£10,346</td><td>£10,984</td><td>£49,410</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£20,605</td><td>£27,419</td><td>£31,836</td><td>£23,400</td><td>£111,959</td></tr><tr><td>Net Return</td><td>£17,700</td><td>£29,962</td><td>£37,141</td><td>£42,182</td><td>£34,384</td><td>£161,369</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>19%</td><td>22%</td><td>18%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>