<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>£36,996</td><td>£37,551</td><td>£38,114</td><td>£39,067</td><td>£40,044</td><td>£191,772</td></tr><tr><td>Total Expenses</td><td>£23,183</td><td>£23,251</td><td>£23,317</td><td>£23,423</td><td>£23,531</td><td>£116,706</td></tr><tr><td>Profit Before Tax</td><td>£13,813</td><td>£14,300</td><td>£14,797</td><td>£15,644</td><td>£16,512</td><td>£75,066</td></tr><tr><td>Profit After Tax      </td><td>£11,189</td><td>£11,583</td><td>£11,985</td><td>£12,672</td><td>£13,375</td><td>£60,804</td></tr><tr><td>Change In Property Value</td><td>£14,750</td><td>£27,214</td><td>£34,758</td><td>£40,003</td><td>£28,269</td><td>£144,994</td></tr><tr><td>Net Return</td><td>£25,939</td><td>£38,797</td><td>£46,743</td><td>£52,675</td><td>£41,644</td><td>£205,798</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>