<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>£31,500</td><td>£31,972</td><td>£32,452</td><td>£33,263</td><td>£34,095</td><td>£163,283</td></tr><tr><td>Total Expenses</td><td>£18,129</td><td>£18,189</td><td>£18,247</td><td>£18,338</td><td>£18,432</td><td>£91,334</td></tr><tr><td>Profit Before Tax</td><td>£13,371</td><td>£13,784</td><td>£14,205</td><td>£14,925</td><td>£15,663</td><td>£71,949</td></tr><tr><td>Profit After Tax      </td><td>£10,831</td><td>£11,165</td><td>£11,506</td><td>£12,089</td><td>£12,687</td><td>£58,278</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£15,986</td><td>£21,273</td><td>£24,700</td><td>£18,155</td><td>£86,865</td></tr><tr><td>Net Return</td><td>£17,581</td><td>£27,151</td><td>£32,779</td><td>£36,790</td><td>£30,842</td><td>£145,143</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>22%</td><td>25%</td><td>21%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>