<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>£35,628</td><td>£36,162</td><td>£36,705</td><td>£37,622</td><td>£38,563</td><td>£184,681</td></tr><tr><td>Total Expenses</td><td>£25,672</td><td>£25,776</td><td>£25,871</td><td>£26,004</td><td>£26,141</td><td>£129,464</td></tr><tr><td>Profit Before Tax</td><td>£9,956</td><td>£10,387</td><td>£10,834</td><td>£11,618</td><td>£12,422</td><td>£55,217</td></tr><tr><td>Profit After Tax      </td><td>£8,064</td><td>£8,413</td><td>£8,776</td><td>£9,411</td><td>£10,062</td><td>£44,725</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£25,500</td><td>£33,150</td><td>£34,808</td><td>£25,584</td><td>£131,541</td></tr><tr><td>Net Return</td><td>£20,564</td><td>£33,913</td><td>£41,926</td><td>£44,218</td><td>£35,645</td><td>£176,266</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>