<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>£30,876</td><td>£31,339</td><td>£31,809</td><td>£32,604</td><td>£33,420</td><td>£160,048</td></tr><tr><td>Total Expenses</td><td>£20,369</td><td>£20,465</td><td>£20,553</td><td>£20,675</td><td>£20,799</td><td>£102,862</td></tr><tr><td>Profit Before Tax</td><td>£10,507</td><td>£10,874</td><td>£11,256</td><td>£11,930</td><td>£12,621</td><td>£57,187</td></tr><tr><td>Profit After Tax      </td><td>£8,511</td><td>£8,808</td><td>£9,117</td><td>£9,663</td><td>£10,223</td><td>£46,321</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>£22,759</td><td>£35,714</td><td>£40,083</td><td>£42,487</td><td>£36,318</td><td>£177,361</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>