<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>£31,680</td><td>£32,155</td><td>£32,959</td><td>£33,783</td><td>£34,797</td><td>£165,374</td></tr><tr><td>Total Expenses</td><td>£23,121</td><td>£23,214</td><td>£23,338</td><td>£23,464</td><td>£23,608</td><td>£116,745</td></tr><tr><td>Profit Before Tax</td><td>£8,559</td><td>£8,941</td><td>£9,621</td><td>£10,319</td><td>£11,188</td><td>£48,629</td></tr><tr><td>Profit After Tax      </td><td>£6,933</td><td>£7,242</td><td>£7,793</td><td>£8,358</td><td>£9,063</td><td>£39,389</td></tr><tr><td>Change In Property Value</td><td>£11,313</td><td>£11,595</td><td>£21,393</td><td>£27,324</td><td>£31,448</td><td>£103,073</td></tr><tr><td>Net Return</td><td>£18,245</td><td>£18,837</td><td>£29,187</td><td>£35,682</td><td>£40,510</td><td>£142,462</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>