<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£21,386</td><td>£21,485</td><td>£21,577</td><td>£21,703</td><td>£21,833</td><td>£107,985</td></tr><tr><td>Profit Before Tax</td><td>£11,614</td><td>£12,010</td><td>£12,421</td><td>£13,144</td><td>£13,885</td><td>£63,074</td></tr><tr><td>Profit After Tax      </td><td>£9,407</td><td>£9,728</td><td>£10,061</td><td>£10,647</td><td>£11,247</td><td>£51,090</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£28,322</td><td>£32,596</td><td>£34,552</td><td>£27,469</td><td>£137,938</td></tr><tr><td>Net Return</td><td>£24,406</td><td>£38,050</td><td>£42,657</td><td>£45,199</td><td>£38,716</td><td>£189,027</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</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>