<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>£40,200</td><td>£40,803</td><td>£41,415</td><td>£42,450</td><td>£43,512</td><td>£208,380</td></tr><tr><td>Total Expenses</td><td>£23,823</td><td>£23,896</td><td>£23,968</td><td>£24,082</td><td>£24,198</td><td>£119,967</td></tr><tr><td>Profit Before Tax</td><td>£16,377</td><td>£16,907</td><td>£17,447</td><td>£18,369</td><td>£19,313</td><td>£88,413</td></tr><tr><td>Profit After Tax      </td><td>£13,265</td><td>£13,695</td><td>£14,132</td><td>£14,879</td><td>£15,644</td><td>£71,614</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£24,478</td><td>£31,821</td><td>£33,412</td><td>£24,558</td><td>£126,269</td></tr><tr><td>Net Return</td><td>£25,264</td><td>£38,172</td><td>£45,954</td><td>£48,291</td><td>£40,202</td><td>£197,883</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>