<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>£42,396</td><td>£43,032</td><td>£43,677</td><td>£44,769</td><td>£45,889</td><td>£219,763</td></tr><tr><td>Total Expenses</td><td>£28,601</td><td>£28,715</td><td>£28,820</td><td>£28,971</td><td>£29,126</td><td>£144,234</td></tr><tr><td>Profit Before Tax</td><td>£13,795</td><td>£14,317</td><td>£14,857</td><td>£15,798</td><td>£16,763</td><td>£75,530</td></tr><tr><td>Profit After Tax      </td><td>£11,174</td><td>£11,597</td><td>£12,034</td><td>£12,796</td><td>£13,578</td><td>£61,179</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£28,356</td><td>£36,863</td><td>£38,706</td><td>£28,449</td><td>£146,274</td></tr><tr><td>Net Return</td><td>£25,074</td><td>£39,953</td><td>£48,897</td><td>£51,502</td><td>£42,027</td><td>£207,453</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>