<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>£33,720</td><td>£34,226</td><td>£34,739</td><td>£35,608</td><td>£36,498</td><td>£174,791</td></tr><tr><td>Total Expenses</td><td>£19,155</td><td>£19,218</td><td>£19,280</td><td>£19,377</td><td>£19,477</td><td>£96,507</td></tr><tr><td>Profit Before Tax</td><td>£14,565</td><td>£15,008</td><td>£15,459</td><td>£16,231</td><td>£17,021</td><td>£78,284</td></tr><tr><td>Profit After Tax      </td><td>£11,798</td><td>£12,156</td><td>£12,522</td><td>£13,147</td><td>£13,787</td><td>£63,410</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£16,874</td><td>£22,455</td><td>£26,073</td><td>£19,163</td><td>£91,691</td></tr><tr><td>Net Return</td><td>£18,923</td><td>£29,031</td><td>£34,977</td><td>£39,219</td><td>£32,951</td><td>£155,100</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>21%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>