<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>£36,756</td><td>£37,307</td><td>£37,867</td><td>£38,814</td><td>£39,784</td><td>£190,528</td></tr><tr><td>Total Expenses</td><td>£21,067</td><td>£21,135</td><td>£21,201</td><td>£21,306</td><td>£21,414</td><td>£106,124</td></tr><tr><td>Profit Before Tax</td><td>£15,689</td><td>£16,172</td><td>£16,666</td><td>£17,507</td><td>£18,370</td><td>£84,403</td></tr><tr><td>Profit After Tax      </td><td>£12,708</td><td>£13,100</td><td>£13,499</td><td>£14,181</td><td>£14,880</td><td>£68,367</td></tr><tr><td>Change In Property Value</td><td>£18,375</td><td>£29,886</td><td>£34,396</td><td>£36,459</td><td>£32,206</td><td>£151,321</td></tr><tr><td>Net Return</td><td>£31,083</td><td>£42,985</td><td>£47,895</td><td>£50,640</td><td>£47,085</td><td>£219,688</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>