<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>£34,488</td><td>£35,005</td><td>£35,530</td><td>£36,419</td><td>£37,329</td><td>£178,772</td></tr><tr><td>Total Expenses</td><td>£23,145</td><td>£23,247</td><td>£23,340</td><td>£23,471</td><td>£23,605</td><td>£116,808</td></tr><tr><td>Profit Before Tax</td><td>£11,343</td><td>£11,759</td><td>£12,190</td><td>£12,948</td><td>£13,724</td><td>£61,964</td></tr><tr><td>Profit After Tax      </td><td>£9,188</td><td>£9,524</td><td>£9,874</td><td>£10,488</td><td>£11,117</td><td>£50,191</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£25,369</td><td>£32,402</td><td>£37,291</td><td>£26,352</td><td>£135,164</td></tr><tr><td>Net Return</td><td>£22,938</td><td>£34,893</td><td>£42,276</td><td>£47,779</td><td>£37,469</td><td>£185,355</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>