<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>£36,468</td><td>£37,015</td><td>£37,570</td><td>£38,510</td><td>£39,472</td><td>£189,035</td></tr><tr><td>Total Expenses</td><td>£27,152</td><td>£27,219</td><td>£27,285</td><td>£27,389</td><td>£27,496</td><td>£136,541</td></tr><tr><td>Profit Before Tax</td><td>£9,316</td><td>£9,796</td><td>£10,285</td><td>£11,120</td><td>£11,976</td><td>£52,494</td></tr><tr><td>Profit After Tax      </td><td>£7,546</td><td>£7,935</td><td>£8,331</td><td>£9,007</td><td>£9,701</td><td>£42,520</td></tr><tr><td>Change In Property Value</td><td>£14,300</td><td>£29,172</td><td>£37,924</td><td>£39,820</td><td>£29,268</td><td>£150,483</td></tr><tr><td>Net Return</td><td>£21,846</td><td>£37,107</td><td>£46,255</td><td>£48,827</td><td>£38,968</td><td>£193,003</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>19%</td><td>20%</td><td>16%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>