<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>£35,700</td><td>£36,235</td><td>£36,779</td><td>£37,699</td><td>£38,641</td><td>£185,054</td></tr><tr><td>Total Expenses</td><td>£20,962</td><td>£21,028</td><td>£21,093</td><td>£21,195</td><td>£21,300</td><td>£105,577</td></tr><tr><td>Profit Before Tax</td><td>£14,738</td><td>£15,208</td><td>£15,687</td><td>£16,504</td><td>£17,341</td><td>£79,477</td></tr><tr><td>Profit After Tax      </td><td>£11,938</td><td>£12,318</td><td>£12,706</td><td>£13,368</td><td>£14,046</td><td>£64,376</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£21,420</td><td>£27,846</td><td>£29,238</td><td>£21,490</td><td>£110,494</td></tr><tr><td>Net Return</td><td>£22,438</td><td>£33,738</td><td>£40,552</td><td>£42,606</td><td>£35,536</td><td>£174,871</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>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>