<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£21,922</td><td>£22,014</td><td>£22,134</td><td>£22,258</td><td>£22,398</td><td>£110,726</td></tr><tr><td>Profit Before Tax</td><td>£8,678</td><td>£9,045</td><td>£9,701</td><td>£10,374</td><td>£11,212</td><td>£49,010</td></tr><tr><td>Profit After Tax      </td><td>£7,029</td><td>£7,327</td><td>£7,858</td><td>£8,403</td><td>£9,082</td><td>£39,698</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£19,779</td><td>£20,459</td><td>£32,656</td><td>£36,943</td><td>£39,335</td><td>£149,173</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>