<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>£33,720</td><td>£34,226</td><td>£35,081</td><td>£35,958</td><td>£37,037</td><td>£176,023</td></tr><tr><td>Total Expenses</td><td>£22,718</td><td>£22,780</td><td>£22,876</td><td>£22,975</td><td>£23,093</td><td>£114,441</td></tr><tr><td>Profit Before Tax</td><td>£11,002</td><td>£11,446</td><td>£12,205</td><td>£12,984</td><td>£13,944</td><td>£61,582</td></tr><tr><td>Profit After Tax      </td><td>£8,912</td><td>£9,271</td><td>£9,886</td><td>£10,517</td><td>£11,295</td><td>£49,881</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,232</td><td>£17,127</td><td>£22,792</td><td>£26,464</td><td>£80,740</td></tr><tr><td>Net Return</td><td>£16,037</td><td>£16,503</td><td>£27,014</td><td>£33,309</td><td>£37,758</td><td>£130,621</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>84%</td></tr></tbody></table></div></div></template></turbo-stream>