<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>£31,596</td><td>£32,070</td><td>£32,872</td><td>£33,693</td><td>£34,704</td><td>£164,935</td></tr><tr><td>Total Expenses</td><td>£22,815</td><td>£22,908</td><td>£23,032</td><td>£23,158</td><td>£23,301</td><td>£115,214</td></tr><tr><td>Profit Before Tax</td><td>£8,781</td><td>£9,162</td><td>£9,840</td><td>£10,536</td><td>£11,403</td><td>£49,722</td></tr><tr><td>Profit After Tax      </td><td>£7,113</td><td>£7,421</td><td>£7,971</td><td>£8,534</td><td>£9,236</td><td>£40,275</td></tr><tr><td>Change In Property Value</td><td>£15,575</td><td>£16,120</td><td>£26,218</td><td>£30,175</td><td>£31,985</td><td>£120,073</td></tr><tr><td>Net Return</td><td>£22,688</td><td>£23,541</td><td>£34,189</td><td>£38,709</td><td>£41,222</td><td>£160,348</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>