<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>£39,996</td><td>£40,796</td><td>£41,612</td><td>£42,652</td><td>£43,718</td><td>£208,774</td></tr><tr><td>Total Expenses</td><td>£26,109</td><td>£26,239</td><td>£26,362</td><td>£26,507</td><td>£26,657</td><td>£131,874</td></tr><tr><td>Profit Before Tax</td><td>£13,887</td><td>£14,557</td><td>£15,250</td><td>£16,145</td><td>£17,062</td><td>£76,901</td></tr><tr><td>Profit After Tax      </td><td>£11,248</td><td>£11,791</td><td>£12,353</td><td>£13,077</td><td>£13,820</td><td>£62,290</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£32,188</td><td>£40,556</td><td>£42,990</td><td>£37,974</td><td>£172,458</td></tr><tr><td>Net Return</td><td>£29,998</td><td>£43,979</td><td>£52,909</td><td>£56,067</td><td>£51,794</td><td>£234,747</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>20%</td><td>25%</td><td>26%</td><td>24%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>