<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>£42,504</td><td>£43,142</td><td>£43,789</td><td>£44,883</td><td>£46,005</td><td>£220,323</td></tr><tr><td>Total Expenses</td><td>£32,099</td><td>£32,175</td><td>£32,250</td><td>£32,370</td><td>£32,493</td><td>£161,388</td></tr><tr><td>Profit Before Tax</td><td>£10,405</td><td>£10,966</td><td>£11,538</td><td>£12,513</td><td>£13,512</td><td>£58,935</td></tr><tr><td>Profit After Tax      </td><td>£8,428</td><td>£8,883</td><td>£9,346</td><td>£10,136</td><td>£10,945</td><td>£47,737</td></tr><tr><td>Change In Property Value</td><td>£21,250</td><td>£34,850</td><td>£49,836</td><td>£57,356</td><td>£40,532</td><td>£203,823</td></tr><tr><td>Net Return</td><td>£29,678</td><td>£43,733</td><td>£59,182</td><td>£67,492</td><td>£51,477</td><td>£251,560</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>15%</td><td>21%</td><td>24%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>