<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>£34,200</td><td>£34,713</td><td>£35,234</td><td>£36,115</td><td>£37,017</td><td>£177,279</td></tr><tr><td>Total Expenses</td><td>£21,604</td><td>£21,705</td><td>£21,798</td><td>£21,928</td><td>£22,061</td><td>£109,097</td></tr><tr><td>Profit Before Tax</td><td>£12,596</td><td>£13,008</td><td>£13,435</td><td>£14,186</td><td>£14,956</td><td>£68,181</td></tr><tr><td>Profit After Tax      </td><td>£10,203</td><td>£10,536</td><td>£10,883</td><td>£11,491</td><td>£12,114</td><td>£55,227</td></tr><tr><td>Change In Property Value</td><td>£15,090</td><td>£28,495</td><td>£32,795</td><td>£34,763</td><td>£27,636</td><td>£138,779</td></tr><tr><td>Net Return</td><td>£25,293</td><td>£39,031</td><td>£43,678</td><td>£46,254</td><td>£39,751</td><td>£194,006</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>