<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>£33,360</td><td>£34,027</td><td>£34,878</td><td>£35,750</td><td>£36,644</td><td>£174,658</td></tr><tr><td>Total Expenses</td><td>£18,714</td><td>£18,792</td><td>£18,888</td><td>£18,986</td><td>£19,086</td><td>£94,467</td></tr><tr><td>Profit Before Tax</td><td>£14,646</td><td>£15,235</td><td>£15,990</td><td>£16,764</td><td>£17,557</td><td>£80,191</td></tr><tr><td>Profit After Tax      </td><td>£11,863</td><td>£12,340</td><td>£12,952</td><td>£13,578</td><td>£14,221</td><td>£64,955</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£19,363</td><td>£19,990</td><td>£28,558</td><td>£33,866</td><td>£37,654</td><td>£139,431</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>16%</td><td>18%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>