<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>£33,168</td><td>£33,666</td><td>£34,171</td><td>£35,025</td><td>£35,900</td><td>£171,929</td></tr><tr><td>Total Expenses</td><td>£21,030</td><td>£21,093</td><td>£21,153</td><td>£21,249</td><td>£21,348</td><td>£105,873</td></tr><tr><td>Profit Before Tax</td><td>£12,138</td><td>£12,573</td><td>£13,017</td><td>£13,775</td><td>£14,553</td><td>£66,056</td></tr><tr><td>Profit After Tax      </td><td>£9,831</td><td>£10,184</td><td>£10,544</td><td>£11,158</td><td>£11,788</td><td>£53,505</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>£17,856</td><td>£29,190</td><td>£35,835</td><td>£40,524</td><td>£33,372</td><td>£156,778</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>19%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>