<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>£29,916</td><td>£30,365</td><td>£30,820</td><td>£31,591</td><td>£32,380</td><td>£155,072</td></tr><tr><td>Total Expenses</td><td>£19,149</td><td>£19,243</td><td>£19,330</td><td>£19,449</td><td>£19,571</td><td>£96,742</td></tr><tr><td>Profit Before Tax</td><td>£10,767</td><td>£11,121</td><td>£11,490</td><td>£12,142</td><td>£12,810</td><td>£58,331</td></tr><tr><td>Profit After Tax      </td><td>£8,722</td><td>£9,008</td><td>£9,307</td><td>£9,835</td><td>£10,376</td><td>£47,248</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£24,926</td><td>£28,688</td><td>£30,409</td><td>£24,175</td><td>£121,397</td></tr><tr><td>Net Return</td><td>£21,922</td><td>£33,934</td><td>£37,995</td><td>£40,244</td><td>£34,551</td><td>£168,645</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>