<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>£31,872</td><td>£32,350</td><td>£33,159</td><td>£33,988</td><td>£35,007</td><td>£166,376</td></tr><tr><td>Total Expenses</td><td>£20,549</td><td>£20,608</td><td>£20,700</td><td>£20,794</td><td>£20,906</td><td>£103,558</td></tr><tr><td>Profit Before Tax</td><td>£11,323</td><td>£11,742</td><td>£12,459</td><td>£13,194</td><td>£14,101</td><td>£62,818</td></tr><tr><td>Profit After Tax      </td><td>£9,172</td><td>£9,511</td><td>£10,092</td><td>£10,687</td><td>£11,422</td><td>£50,883</td></tr><tr><td>Change In Property Value</td><td>£10,625</td><td>£10,891</td><td>£20,093</td><td>£25,663</td><td>£29,536</td><td>£96,809</td></tr><tr><td>Net Return</td><td>£19,797</td><td>£20,401</td><td>£30,185</td><td>£36,351</td><td>£40,958</td><td>£147,692</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>26%</td><td>30%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>