<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>£31,128</td><td>£31,595</td><td>£32,385</td><td>£33,194</td><td>£34,190</td><td>£162,492</td></tr><tr><td>Total Expenses</td><td>£20,078</td><td>£20,136</td><td>£20,226</td><td>£20,318</td><td>£20,428</td><td>£101,186</td></tr><tr><td>Profit Before Tax</td><td>£11,050</td><td>£11,459</td><td>£12,159</td><td>£12,877</td><td>£13,762</td><td>£61,307</td></tr><tr><td>Profit After Tax      </td><td>£8,951</td><td>£9,282</td><td>£9,849</td><td>£10,430</td><td>£11,147</td><td>£49,658</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£10,634</td><td>£19,620</td><td>£25,060</td><td>£28,841</td><td>£94,531</td></tr><tr><td>Net Return</td><td>£19,326</td><td>£19,916</td><td>£29,469</td><td>£35,490</td><td>£39,989</td><td>£144,189</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>27%</td><td>30%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>