<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>£32,904</td><td>£33,398</td><td>£34,232</td><td>£35,088</td><td>£36,141</td><td>£171,763</td></tr><tr><td>Total Expenses</td><td>£22,438</td><td>£22,499</td><td>£22,593</td><td>£22,689</td><td>£22,805</td><td>£113,023</td></tr><tr><td>Profit Before Tax</td><td>£10,466</td><td>£10,899</td><td>£11,640</td><td>£12,399</td><td>£13,336</td><td>£58,740</td></tr><tr><td>Profit After Tax      </td><td>£8,478</td><td>£8,828</td><td>£9,428</td><td>£10,043</td><td>£10,802</td><td>£47,579</td></tr><tr><td>Change In Property Value</td><td>£14,100</td><td>£14,523</td><td>£27,424</td><td>£31,563</td><td>£33,457</td><td>£121,067</td></tr><tr><td>Net Return</td><td>£22,578</td><td>£23,351</td><td>£36,852</td><td>£41,606</td><td>£44,259</td><td>£168,646</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>110%</td></tr></tbody></table></div></div></template></turbo-stream>