<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>£32,460</td><td>£32,947</td><td>£33,441</td><td>£34,277</td><td>£35,134</td><td>£168,259</td></tr><tr><td>Total Expenses</td><td>£22,090</td><td>£22,188</td><td>£22,279</td><td>£22,404</td><td>£22,532</td><td>£111,493</td></tr><tr><td>Profit Before Tax</td><td>£10,370</td><td>£10,759</td><td>£11,162</td><td>£11,873</td><td>£12,602</td><td>£56,766</td></tr><tr><td>Profit After Tax      </td><td>£8,400</td><td>£8,714</td><td>£9,042</td><td>£9,617</td><td>£10,207</td><td>£45,980</td></tr><tr><td>Change In Property Value</td><td>£15,705</td><td>£29,656</td><td>£34,132</td><td>£36,180</td><td>£28,763</td><td>£144,435</td></tr><tr><td>Net Return</td><td>£24,105</td><td>£38,371</td><td>£43,173</td><td>£45,797</td><td>£38,970</td><td>£190,416</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>