<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>£32,640</td><td>£33,130</td><td>£33,627</td><td>£34,467</td><td>£35,329</td><td>£169,192</td></tr><tr><td>Total Expenses</td><td>£20,708</td><td>£20,807</td><td>£20,898</td><td>£21,024</td><td>£21,152</td><td>£104,589</td></tr><tr><td>Profit Before Tax</td><td>£11,932</td><td>£12,323</td><td>£12,729</td><td>£13,444</td><td>£14,177</td><td>£64,604</td></tr><tr><td>Profit After Tax      </td><td>£9,665</td><td>£9,981</td><td>£10,310</td><td>£10,889</td><td>£11,483</td><td>£52,329</td></tr><tr><td>Change In Property Value</td><td>£14,400</td><td>£27,192</td><td>£31,296</td><td>£33,173</td><td>£26,373</td><td>£132,434</td></tr><tr><td>Net Return</td><td>£24,065</td><td>£37,173</td><td>£41,606</td><td>£44,063</td><td>£37,856</td><td>£184,763</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>