<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>£30,792</td><td>£31,254</td><td>£31,723</td><td>£32,516</td><td>£33,329</td><td>£159,613</td></tr><tr><td>Total Expenses</td><td>£20,088</td><td>£20,184</td><td>£20,272</td><td>£20,393</td><td>£20,517</td><td>£101,455</td></tr><tr><td>Profit Before Tax</td><td>£10,704</td><td>£11,070</td><td>£11,451</td><td>£12,123</td><td>£12,811</td><td>£58,158</td></tr><tr><td>Profit After Tax      </td><td>£8,670</td><td>£8,966</td><td>£9,275</td><td>£9,819</td><td>£10,377</td><td>£47,108</td></tr><tr><td>Change In Property Value</td><td>£13,994</td><td>£26,426</td><td>£30,414</td><td>£32,239</td><td>£25,630</td><td>£128,702</td></tr><tr><td>Net Return</td><td>£22,664</td><td>£35,392</td><td>£39,689</td><td>£42,058</td><td>£36,007</td><td>£175,810</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>