<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>£33,708</td><td>£34,214</td><td>£34,727</td><td>£35,595</td><td>£36,485</td><td>£174,728</td></tr><tr><td>Total Expenses</td><td>£21,084</td><td>£21,147</td><td>£21,209</td><td>£21,306</td><td>£21,406</td><td>£106,153</td></tr><tr><td>Profit Before Tax</td><td>£12,624</td><td>£13,066</td><td>£13,518</td><td>£14,289</td><td>£15,079</td><td>£68,575</td></tr><tr><td>Profit After Tax      </td><td>£10,225</td><td>£10,584</td><td>£10,949</td><td>£11,574</td><td>£12,214</td><td>£55,546</td></tr><tr><td>Change In Property Value</td><td>£8,025</td><td>£19,006</td><td>£25,291</td><td>£29,366</td><td>£21,584</td><td>£103,272</td></tr><tr><td>Net Return</td><td>£18,250</td><td>£29,589</td><td>£36,241</td><td>£40,940</td><td>£33,798</td><td>£158,818</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>