<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>£19,537</td><td>£19,633</td><td>£19,721</td><td>£19,841</td><td>£19,965</td><td>£98,697</td></tr><tr><td>Profit Before Tax</td><td>£11,063</td><td>£11,426</td><td>£11,804</td><td>£12,472</td><td>£13,156</td><td>£59,921</td></tr><tr><td>Profit After Tax      </td><td>£8,961</td><td>£9,255</td><td>£9,561</td><td>£10,102</td><td>£10,656</td><td>£48,536</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£25,490</td><td>£29,336</td><td>£31,096</td><td>£24,722</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£22,459</td><td>£34,745</td><td>£38,898</td><td>£41,199</td><td>£35,378</td><td>£172,679</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>