<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>£31,896</td><td>£32,374</td><td>£33,184</td><td>£34,013</td><td>£35,034</td><td>£166,501</td></tr><tr><td>Total Expenses</td><td>£23,265</td><td>£23,359</td><td>£23,483</td><td>£23,610</td><td>£23,754</td><td>£117,471</td></tr><tr><td>Profit Before Tax</td><td>£8,631</td><td>£9,016</td><td>£9,701</td><td>£10,404</td><td>£11,279</td><td>£49,031</td></tr><tr><td>Profit After Tax      </td><td>£6,991</td><td>£7,303</td><td>£7,858</td><td>£8,427</td><td>£9,136</td><td>£39,715</td></tr><tr><td>Change In Property Value</td><td>£9,112</td><td>£9,294</td><td>£18,960</td><td>£24,648</td><td>£25,880</td><td>£87,893</td></tr><tr><td>Net Return</td><td>£16,103</td><td>£16,597</td><td>£26,818</td><td>£33,075</td><td>£35,016</td><td>£127,608</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>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>