<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>£38,676</td><td>£39,256</td><td>£39,845</td><td>£40,841</td><td>£41,862</td><td>£200,480</td></tr><tr><td>Total Expenses</td><td>£23,512</td><td>£23,582</td><td>£23,651</td><td>£23,761</td><td>£23,874</td><td>£118,381</td></tr><tr><td>Profit Before Tax</td><td>£15,164</td><td>£15,674</td><td>£16,194</td><td>£17,080</td><td>£17,988</td><td>£82,099</td></tr><tr><td>Profit After Tax      </td><td>£12,283</td><td>£12,696</td><td>£13,117</td><td>£13,835</td><td>£14,570</td><td>£66,500</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£24,276</td><td>£31,559</td><td>£33,137</td><td>£24,356</td><td>£125,227</td></tr><tr><td>Net Return</td><td>£24,183</td><td>£36,972</td><td>£44,676</td><td>£46,971</td><td>£38,926</td><td>£191,728</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>