<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>£34,260</td><td>£34,774</td><td>£35,296</td><td>£36,178</td><td>£37,082</td><td>£177,590</td></tr><tr><td>Total Expenses</td><td>£21,635</td><td>£21,737</td><td>£21,830</td><td>£21,960</td><td>£22,093</td><td>£109,255</td></tr><tr><td>Profit Before Tax</td><td>£12,625</td><td>£13,037</td><td>£13,466</td><td>£14,218</td><td>£14,989</td><td>£68,335</td></tr><tr><td>Profit After Tax      </td><td>£10,226</td><td>£10,560</td><td>£10,907</td><td>£11,517</td><td>£12,141</td><td>£55,351</td></tr><tr><td>Change In Property Value</td><td>£15,114</td><td>£28,540</td><td>£32,846</td><td>£34,817</td><td>£27,680</td><td>£138,996</td></tr><tr><td>Net Return</td><td>£25,340</td><td>£39,100</td><td>£43,754</td><td>£46,334</td><td>£39,821</td><td>£194,347</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>34%</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>