<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>£33,804</td><td>£34,311</td><td>£34,826</td><td>£35,696</td><td>£36,589</td><td>£175,226</td></tr><tr><td>Total Expenses</td><td>£22,111</td><td>£22,212</td><td>£22,305</td><td>£22,433</td><td>£22,565</td><td>£111,627</td></tr><tr><td>Profit Before Tax</td><td>£11,693</td><td>£12,099</td><td>£12,521</td><td>£13,263</td><td>£14,023</td><td>£63,599</td></tr><tr><td>Profit After Tax      </td><td>£9,471</td><td>£9,800</td><td>£10,142</td><td>£10,743</td><td>£11,359</td><td>£51,515</td></tr><tr><td>Change In Property Value</td><td>£15,600</td><td>£29,458</td><td>£33,903</td><td>£35,938</td><td>£28,570</td><td>£143,470</td></tr><tr><td>Net Return</td><td>£25,071</td><td>£39,258</td><td>£44,046</td><td>£46,681</td><td>£39,929</td><td>£194,985</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>