<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>£24,875</td><td>£24,981</td><td>£25,079</td><td>£25,217</td><td>£25,358</td><td>£125,509</td></tr><tr><td>Profit Before Tax</td><td>£12,433</td><td>£12,887</td><td>£13,357</td><td>£14,180</td><td>£15,024</td><td>£67,880</td></tr><tr><td>Profit After Tax      </td><td>£10,071</td><td>£10,438</td><td>£10,819</td><td>£11,486</td><td>£12,169</td><td>£54,983</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>£24,946</td><td>£37,883</td><td>£45,872</td><td>£51,828</td><td>£40,678</td><td>£201,206</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>