<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>£37,620</td><td>£38,184</td><td>£38,757</td><td>£39,726</td><td>£40,719</td><td>£195,007</td></tr><tr><td>Total Expenses</td><td>£23,567</td><td>£23,636</td><td>£23,703</td><td>£23,811</td><td>£23,921</td><td>£118,638</td></tr><tr><td>Profit Before Tax</td><td>£14,053</td><td>£14,548</td><td>£15,054</td><td>£15,915</td><td>£16,798</td><td>£76,369</td></tr><tr><td>Profit After Tax      </td><td>£11,383</td><td>£11,784</td><td>£12,193</td><td>£12,891</td><td>£13,607</td><td>£61,859</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£27,675</td><td>£35,347</td><td>£40,681</td><td>£28,748</td><td>£147,451</td></tr><tr><td>Net Return</td><td>£26,383</td><td>£39,459</td><td>£47,541</td><td>£53,573</td><td>£42,355</td><td>£209,310</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>