<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>£40,500</td><td>£41,107</td><td>£41,724</td><td>£42,767</td><td>£43,836</td><td>£209,935</td></tr><tr><td>Total Expenses</td><td>£27,768</td><td>£27,879</td><td>£27,982</td><td>£28,128</td><td>£28,277</td><td>£140,033</td></tr><tr><td>Profit Before Tax</td><td>£12,732</td><td>£13,229</td><td>£13,743</td><td>£14,640</td><td>£15,559</td><td>£69,902</td></tr><tr><td>Profit After Tax      </td><td>£10,313</td><td>£10,715</td><td>£11,131</td><td>£11,858</td><td>£12,603</td><td>£56,620</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£27,540</td><td>£35,802</td><td>£37,592</td><td>£27,630</td><td>£142,064</td></tr><tr><td>Net Return</td><td>£23,813</td><td>£38,255</td><td>£46,933</td><td>£49,450</td><td>£40,233</td><td>£198,685</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>