<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£21,504</td><td>£21,563</td><td>£21,653</td><td>£21,746</td><td>£21,858</td><td>£108,323</td></tr><tr><td>Profit Before Tax</td><td>£9,996</td><td>£10,410</td><td>£11,119</td><td>£11,845</td><td>£12,741</td><td>£56,111</td></tr><tr><td>Profit After Tax      </td><td>£8,097</td><td>£8,432</td><td>£9,006</td><td>£9,594</td><td>£10,320</td><td>£45,450</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£21,597</td><td>£22,337</td><td>£35,263</td><td>£39,814</td><td>£42,353</td><td>£161,365</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>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>