<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>£34,128</td><td>£34,640</td><td>£35,160</td><td>£36,039</td><td>£36,939</td><td>£176,905</td></tr><tr><td>Total Expenses</td><td>£22,305</td><td>£22,406</td><td>£22,499</td><td>£22,629</td><td>£22,761</td><td>£112,599</td></tr><tr><td>Profit Before Tax</td><td>£11,823</td><td>£12,234</td><td>£12,661</td><td>£13,410</td><td>£14,178</td><td>£64,306</td></tr><tr><td>Profit After Tax      </td><td>£9,577</td><td>£9,910</td><td>£10,255</td><td>£10,862</td><td>£11,484</td><td>£52,088</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£29,741</td><td>£34,229</td><td>£36,283</td><td>£28,845</td><td>£144,849</td></tr><tr><td>Net Return</td><td>£25,327</td><td>£39,651</td><td>£44,485</td><td>£47,145</td><td>£40,329</td><td>£196,937</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>