<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>£41,172</td><td>£41,790</td><td>£42,416</td><td>£43,477</td><td>£44,564</td><td>£213,419</td></tr><tr><td>Total Expenses</td><td>£27,835</td><td>£27,947</td><td>£28,051</td><td>£28,199</td><td>£28,350</td><td>£140,382</td></tr><tr><td>Profit Before Tax</td><td>£13,337</td><td>£13,842</td><td>£14,366</td><td>£15,278</td><td>£16,214</td><td>£73,037</td></tr><tr><td>Profit After Tax      </td><td>£10,803</td><td>£11,212</td><td>£11,636</td><td>£12,375</td><td>£13,133</td><td>£59,160</td></tr><tr><td>Change In Property Value</td><td>£16,875</td><td>£31,134</td><td>£39,766</td><td>£45,766</td><td>£32,342</td><td>£165,883</td></tr><tr><td>Net Return</td><td>£27,678</td><td>£42,347</td><td>£51,402</td><td>£58,142</td><td>£45,475</td><td>£225,043</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>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>