<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>£33,996</td><td>£34,506</td><td>£35,369</td><td>£36,253</td><td>£37,340</td><td>£177,464</td></tr><tr><td>Total Expenses</td><td>£23,735</td><td>£23,798</td><td>£23,895</td><td>£23,994</td><td>£24,113</td><td>£119,535</td></tr><tr><td>Profit Before Tax</td><td>£10,261</td><td>£10,708</td><td>£11,474</td><td>£12,259</td><td>£13,227</td><td>£57,929</td></tr><tr><td>Profit After Tax      </td><td>£8,311</td><td>£8,674</td><td>£9,294</td><td>£9,930</td><td>£10,714</td><td>£46,922</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£10,199</td><td>£20,806</td><td>£27,048</td><td>£28,400</td><td>£96,452</td></tr><tr><td>Net Return</td><td>£18,310</td><td>£18,873</td><td>£30,100</td><td>£36,977</td><td>£39,114</td><td>£143,374</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>