<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>£34,656</td><td>£35,176</td><td>£35,703</td><td>£36,596</td><td>£37,511</td><td>£179,642</td></tr><tr><td>Total Expenses</td><td>£21,662</td><td>£21,726</td><td>£21,789</td><td>£21,889</td><td>£21,991</td><td>£109,058</td></tr><tr><td>Profit Before Tax</td><td>£12,994</td><td>£13,450</td><td>£13,914</td><td>£14,707</td><td>£15,520</td><td>£70,585</td></tr><tr><td>Profit After Tax      </td><td>£10,525</td><td>£10,894</td><td>£11,270</td><td>£11,913</td><td>£12,571</td><td>£57,173</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£31,158</td><td>£35,859</td><td>£38,011</td><td>£30,219</td><td>£151,747</td></tr><tr><td>Net Return</td><td>£27,025</td><td>£42,052</td><td>£47,130</td><td>£49,924</td><td>£42,790</td><td>£208,920</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>