<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>£40,824</td><td>£41,436</td><td>£42,058</td><td>£43,109</td><td>£44,187</td><td>£211,615</td></tr><tr><td>Total Expenses</td><td>£24,583</td><td>£24,694</td><td>£24,797</td><td>£24,944</td><td>£25,095</td><td>£124,114</td></tr><tr><td>Profit Before Tax</td><td>£16,241</td><td>£16,742</td><td>£17,260</td><td>£18,165</td><td>£19,092</td><td>£87,501</td></tr><tr><td>Profit After Tax      </td><td>£13,155</td><td>£13,561</td><td>£13,981</td><td>£14,714</td><td>£15,465</td><td>£70,876</td></tr><tr><td>Change In Property Value</td><td>£20,125</td><td>£32,732</td><td>£37,671</td><td>£39,932</td><td>£35,273</td><td>£165,733</td></tr><tr><td>Net Return</td><td>£33,280</td><td>£46,293</td><td>£51,652</td><td>£54,645</td><td>£50,738</td><td>£236,609</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>24%</td><td>27%</td><td>29%</td><td>27%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>