<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>£31,116</td><td>£31,583</td><td>£32,056</td><td>£32,858</td><td>£33,679</td><td>£161,292</td></tr><tr><td>Total Expenses</td><td>£20,021</td><td>£20,080</td><td>£20,138</td><td>£20,228</td><td>£20,321</td><td>£100,788</td></tr><tr><td>Profit Before Tax</td><td>£11,095</td><td>£11,503</td><td>£11,919</td><td>£12,630</td><td>£13,358</td><td>£60,505</td></tr><tr><td>Profit After Tax      </td><td>£8,987</td><td>£9,317</td><td>£9,654</td><td>£10,230</td><td>£10,820</td><td>£49,009</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£18,118</td><td>£24,110</td><td>£27,994</td><td>£20,575</td><td>£98,447</td></tr><tr><td>Net Return</td><td>£16,637</td><td>£27,435</td><td>£33,764</td><td>£38,224</td><td>£31,396</td><td>£147,455</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>19%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>