<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>£29,400</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,292</td><td>£153,472</td></tr><tr><td>Total Expenses</td><td>£20,104</td><td>£20,159</td><td>£20,244</td><td>£20,332</td><td>£20,437</td><td>£101,276</td></tr><tr><td>Profit Before Tax</td><td>£9,297</td><td>£9,682</td><td>£10,343</td><td>£11,020</td><td>£11,856</td><td>£52,196</td></tr><tr><td>Profit After Tax      </td><td>£7,530</td><td>£7,842</td><td>£8,377</td><td>£8,926</td><td>£9,603</td><td>£42,279</td></tr><tr><td>Change In Property Value</td><td>£14,700</td><td>£15,215</td><td>£24,745</td><td>£28,480</td><td>£30,188</td><td>£113,328</td></tr><tr><td>Net Return</td><td>£22,230</td><td>£23,057</td><td>£33,123</td><td>£37,406</td><td>£39,791</td><td>£155,607</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>29%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>