<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>£33,012</td><td>£33,507</td><td>£34,345</td><td>£35,203</td><td>£36,260</td><td>£172,327</td></tr><tr><td>Total Expenses</td><td>£22,250</td><td>£22,311</td><td>£22,406</td><td>£22,502</td><td>£22,619</td><td>£112,088</td></tr><tr><td>Profit Before Tax</td><td>£10,762</td><td>£11,196</td><td>£11,939</td><td>£12,701</td><td>£13,641</td><td>£60,239</td></tr><tr><td>Profit After Tax      </td><td>£8,717</td><td>£9,069</td><td>£9,671</td><td>£10,288</td><td>£11,049</td><td>£48,794</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£7,080</td><td>£16,767</td><td>£22,312</td><td>£25,907</td><td>£79,040</td></tr><tr><td>Net Return</td><td>£15,692</td><td>£16,148</td><td>£26,438</td><td>£32,600</td><td>£36,956</td><td>£127,834</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>