<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>£31,308</td><td>£31,778</td><td>£32,254</td><td>£33,061</td><td>£33,887</td><td>£162,288</td></tr><tr><td>Total Expenses</td><td>£21,379</td><td>£21,476</td><td>£21,565</td><td>£21,687</td><td>£21,813</td><td>£107,920</td></tr><tr><td>Profit Before Tax</td><td>£9,929</td><td>£10,301</td><td>£10,689</td><td>£11,373</td><td>£12,075</td><td>£54,368</td></tr><tr><td>Profit After Tax      </td><td>£8,042</td><td>£8,344</td><td>£8,658</td><td>£9,212</td><td>£9,780</td><td>£44,038</td></tr><tr><td>Change In Property Value</td><td>£15,150</td><td>£28,608</td><td>£32,925</td><td>£34,901</td><td>£27,746</td><td>£139,331</td></tr><tr><td>Net Return</td><td>£23,192</td><td>£36,952</td><td>£41,584</td><td>£44,113</td><td>£37,527</td><td>£183,369</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>