<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>£34,116</td><td>£34,628</td><td>£35,147</td><td>£36,026</td><td>£36,926</td><td>£176,843</td></tr><tr><td>Total Expenses</td><td>£22,302</td><td>£22,403</td><td>£22,496</td><td>£22,626</td><td>£22,758</td><td>£112,585</td></tr><tr><td>Profit Before Tax</td><td>£11,814</td><td>£12,225</td><td>£12,651</td><td>£13,400</td><td>£14,168</td><td>£64,258</td></tr><tr><td>Profit After Tax      </td><td>£9,569</td><td>£9,902</td><td>£10,247</td><td>£10,854</td><td>£11,476</td><td>£52,049</td></tr><tr><td>Change In Property Value</td><td>£15,749</td><td>£29,738</td><td>£34,226</td><td>£36,280</td><td>£28,842</td><td>£144,835</td></tr><tr><td>Net Return</td><td>£25,318</td><td>£39,640</td><td>£44,474</td><td>£47,134</td><td>£40,319</td><td>£196,885</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>