<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>£37,308</td><td>£37,868</td><td>£38,436</td><td>£39,397</td><td>£40,381</td><td>£193,389</td></tr><tr><td>Total Expenses</td><td>£23,375</td><td>£23,443</td><td>£23,510</td><td>£23,617</td><td>£23,726</td><td>£117,672</td></tr><tr><td>Profit Before Tax</td><td>£13,933</td><td>£14,424</td><td>£14,925</td><td>£15,780</td><td>£16,655</td><td>£75,717</td></tr><tr><td>Profit After Tax      </td><td>£11,286</td><td>£11,684</td><td>£12,089</td><td>£12,781</td><td>£13,491</td><td>£61,331</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£27,444</td><td>£35,053</td><td>£40,342</td><td>£28,509</td><td>£146,223</td></tr><tr><td>Net Return</td><td>£26,161</td><td>£39,128</td><td>£47,142</td><td>£53,124</td><td>£41,999</td><td>£207,554</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>105%</td></tr></tbody></table></div></div></template></turbo-stream>