<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>£31,020</td><td>£31,485</td><td>£31,958</td><td>£32,757</td><td>£33,575</td><td>£160,795</td></tr><tr><td>Total Expenses</td><td>£20,224</td><td>£20,321</td><td>£20,409</td><td>£20,531</td><td>£20,655</td><td>£102,140</td></tr><tr><td>Profit Before Tax</td><td>£10,796</td><td>£11,165</td><td>£11,549</td><td>£12,226</td><td>£12,920</td><td>£58,655</td></tr><tr><td>Profit After Tax      </td><td>£8,745</td><td>£9,043</td><td>£9,354</td><td>£9,903</td><td>£10,465</td><td>£47,510</td></tr><tr><td>Change In Property Value</td><td>£14,100</td><td>£26,626</td><td>£30,644</td><td>£32,482</td><td>£25,823</td><td>£129,674</td></tr><tr><td>Net Return</td><td>£22,845</td><td>£35,669</td><td>£39,998</td><td>£42,385</td><td>£36,289</td><td>£177,185</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>