<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>£30,876</td><td>£31,339</td><td>£31,809</td><td>£32,604</td><td>£33,420</td><td>£160,048</td></tr><tr><td>Total Expenses</td><td>£21,111</td><td>£21,207</td><td>£21,295</td><td>£21,416</td><td>£21,541</td><td>£106,570</td></tr><tr><td>Profit Before Tax</td><td>£9,765</td><td>£10,132</td><td>£10,514</td><td>£11,188</td><td>£11,879</td><td>£53,478</td></tr><tr><td>Profit After Tax      </td><td>£7,910</td><td>£8,207</td><td>£8,516</td><td>£9,062</td><td>£9,622</td><td>£43,318</td></tr><tr><td>Change In Property Value</td><td>£14,940</td><td>£28,212</td><td>£32,469</td><td>£34,417</td><td>£27,362</td><td>£137,400</td></tr><tr><td>Net Return</td><td>£22,850</td><td>£36,419</td><td>£40,986</td><td>£43,480</td><td>£36,984</td><td>£180,717</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>