<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>£37,128</td><td>£37,685</td><td>£38,250</td><td>£39,206</td><td>£40,187</td><td>£192,456</td></tr><tr><td>Total Expenses</td><td>£27,431</td><td>£27,537</td><td>£27,634</td><td>£27,772</td><td>£27,912</td><td>£138,286</td></tr><tr><td>Profit Before Tax</td><td>£9,697</td><td>£10,148</td><td>£10,616</td><td>£11,435</td><td>£12,274</td><td>£54,171</td></tr><tr><td>Profit After Tax      </td><td>£7,855</td><td>£8,220</td><td>£8,599</td><td>£9,262</td><td>£9,942</td><td>£43,878</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>£21,355</td><td>£35,760</td><td>£44,401</td><td>£46,854</td><td>£37,572</td><td>£185,942</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>