<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>£30,696</td><td>£31,156</td><td>£31,624</td><td>£32,414</td><td>£33,225</td><td>£159,115</td></tr><tr><td>Total Expenses</td><td>£19,496</td><td>£19,555</td><td>£19,612</td><td>£19,701</td><td>£19,793</td><td>£98,157</td></tr><tr><td>Profit Before Tax</td><td>£11,200</td><td>£11,602</td><td>£12,012</td><td>£12,713</td><td>£13,432</td><td>£60,958</td></tr><tr><td>Profit After Tax      </td><td>£9,072</td><td>£9,397</td><td>£9,730</td><td>£10,298</td><td>£10,880</td><td>£49,376</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£17,585</td><td>£23,400</td><td>£27,171</td><td>£19,970</td><td>£95,551</td></tr><tr><td>Net Return</td><td>£16,497</td><td>£26,982</td><td>£33,130</td><td>£37,468</td><td>£30,850</td><td>£144,927</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>19%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>