<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>£31,344</td><td>£31,814</td><td>£32,291</td><td>£33,099</td><td>£33,926</td><td>£162,474</td></tr><tr><td>Total Expenses</td><td>£20,416</td><td>£20,513</td><td>£20,602</td><td>£20,724</td><td>£20,850</td><td>£103,104</td></tr><tr><td>Profit Before Tax</td><td>£10,928</td><td>£11,301</td><td>£11,690</td><td>£12,374</td><td>£13,077</td><td>£59,370</td></tr><tr><td>Profit After Tax      </td><td>£8,852</td><td>£9,154</td><td>£9,469</td><td>£10,023</td><td>£10,592</td><td>£48,090</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£26,906</td><td>£30,966</td><td>£32,824</td><td>£26,095</td><td>£131,040</td></tr><tr><td>Net Return</td><td>£23,100</td><td>£36,060</td><td>£40,435</td><td>£42,848</td><td>£36,687</td><td>£179,130</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>