<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£23,092</td><td>£23,186</td><td>£23,312</td><td>£23,440</td><td>£23,586</td><td>£116,615</td></tr><tr><td>Profit Before Tax</td><td>£9,308</td><td>£9,700</td><td>£10,397</td><td>£11,111</td><td>£12,001</td><td>£52,517</td></tr><tr><td>Profit After Tax      </td><td>£7,540</td><td>£7,857</td><td>£8,421</td><td>£9,000</td><td>£9,721</td><td>£42,539</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£21,038</td><td>£21,760</td><td>£34,676</td><td>£39,216</td><td>£41,750</td><td>£158,441</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>