<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>£30,600</td><td>£31,059</td><td>£31,525</td><td>£32,313</td><td>£33,121</td><td>£158,618</td></tr><tr><td>Total Expenses</td><td>£19,539</td><td>£19,635</td><td>£19,722</td><td>£19,843</td><td>£19,966</td><td>£98,705</td></tr><tr><td>Profit Before Tax</td><td>£11,061</td><td>£11,424</td><td>£11,803</td><td>£12,470</td><td>£13,155</td><td>£59,913</td></tr><tr><td>Profit After Tax      </td><td>£8,960</td><td>£9,254</td><td>£9,560</td><td>£10,101</td><td>£10,655</td><td>£48,529</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£25,493</td><td>£29,340</td><td>£31,100</td><td>£24,724</td><td>£124,156</td></tr><tr><td>Net Return</td><td>£22,460</td><td>£34,746</td><td>£38,900</td><td>£41,201</td><td>£35,380</td><td>£172,686</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>