<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>£23,737</td><td>£23,800</td><td>£23,897</td><td>£23,996</td><td>£24,115</td><td>£119,545</td></tr><tr><td>Profit Before Tax</td><td>£10,259</td><td>£10,706</td><td>£11,472</td><td>£12,257</td><td>£13,225</td><td>£57,919</td></tr><tr><td>Profit After Tax      </td><td>£8,310</td><td>£8,672</td><td>£9,292</td><td>£9,928</td><td>£10,712</td><td>£46,914</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£18,113</td><td>£29,459</td><td>£33,904</td><td>£35,939</td><td>£134,914</td></tr><tr><td>Net Return</td><td>£25,810</td><td>£26,785</td><td>£38,751</td><td>£43,832</td><td>£46,651</td><td>£181,828</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>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>