<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>£29,460</td><td>£29,902</td><td>£30,350</td><td>£31,109</td><td>£31,887</td><td>£152,708</td></tr><tr><td>Total Expenses</td><td>£18,886</td><td>£18,980</td><td>£19,066</td><td>£19,184</td><td>£19,304</td><td>£95,421</td></tr><tr><td>Profit Before Tax</td><td>£10,574</td><td>£10,922</td><td>£11,284</td><td>£11,925</td><td>£12,583</td><td>£57,288</td></tr><tr><td>Profit After Tax      </td><td>£8,565</td><td>£8,846</td><td>£9,140</td><td>£9,659</td><td>£10,192</td><td>£46,403</td></tr><tr><td>Change In Property Value</td><td>£12,998</td><td>£24,544</td><td>£28,248</td><td>£29,943</td><td>£23,805</td><td>£119,538</td></tr><tr><td>Net Return</td><td>£21,563</td><td>£33,391</td><td>£37,388</td><td>£39,602</td><td>£33,997</td><td>£165,941</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>