<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>£33,600</td><td>£34,104</td><td>£34,616</td><td>£35,481</td><td>£36,368</td><td>£174,168</td></tr><tr><td>Total Expenses</td><td>£19,304</td><td>£19,367</td><td>£19,428</td><td>£19,525</td><td>£19,625</td><td>£97,249</td></tr><tr><td>Profit Before Tax</td><td>£14,296</td><td>£14,737</td><td>£15,187</td><td>£15,956</td><td>£16,743</td><td>£76,919</td></tr><tr><td>Profit After Tax      </td><td>£11,580</td><td>£11,937</td><td>£12,302</td><td>£12,924</td><td>£13,562</td><td>£62,305</td></tr><tr><td>Change In Property Value</td><td>£14,400</td><td>£27,192</td><td>£31,296</td><td>£33,173</td><td>£26,373</td><td>£132,434</td></tr><tr><td>Net Return</td><td>£25,980</td><td>£39,129</td><td>£43,597</td><td>£46,097</td><td>£39,935</td><td>£194,738</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>29%</td><td>26%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>