<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>£34,968</td><td>£35,493</td><td>£36,025</td><td>£36,926</td><td>£37,849</td><td>£181,260</td></tr><tr><td>Total Expenses</td><td>£22,044</td><td>£22,146</td><td>£22,240</td><td>£22,372</td><td>£22,507</td><td>£111,310</td></tr><tr><td>Profit Before Tax</td><td>£12,924</td><td>£13,346</td><td>£13,784</td><td>£14,553</td><td>£15,341</td><td>£69,950</td></tr><tr><td>Profit After Tax      </td><td>£10,469</td><td>£10,811</td><td>£11,165</td><td>£11,788</td><td>£12,427</td><td>£56,659</td></tr><tr><td>Change In Property Value</td><td>£15,428</td><td>£29,134</td><td>£33,531</td><td>£35,542</td><td>£28,256</td><td>£141,891</td></tr><tr><td>Net Return</td><td>£25,897</td><td>£39,944</td><td>£44,696</td><td>£47,330</td><td>£40,683</td><td>£198,551</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>