<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>£30,804</td><td>£31,266</td><td>£32,048</td><td>£32,849</td><td>£33,834</td><td>£160,801</td></tr><tr><td>Total Expenses</td><td>£21,037</td><td>£21,095</td><td>£21,184</td><td>£21,275</td><td>£21,384</td><td>£105,976</td></tr><tr><td>Profit Before Tax</td><td>£9,767</td><td>£10,171</td><td>£10,864</td><td>£11,574</td><td>£12,450</td><td>£54,825</td></tr><tr><td>Profit After Tax      </td><td>£7,911</td><td>£8,238</td><td>£8,800</td><td>£9,375</td><td>£10,085</td><td>£44,408</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£21,111</td><td>£21,834</td><td>£34,473</td><td>£38,923</td><td>£41,406</td><td>£157,747</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>