<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>£39,732</td><td>£40,328</td><td>£40,933</td><td>£41,956</td><td>£43,005</td><td>£205,954</td></tr><tr><td>Total Expenses</td><td>£26,513</td><td>£26,585</td><td>£26,656</td><td>£26,769</td><td>£26,884</td><td>£133,407</td></tr><tr><td>Profit Before Tax</td><td>£13,219</td><td>£13,743</td><td>£14,277</td><td>£15,188</td><td>£16,121</td><td>£72,547</td></tr><tr><td>Profit After Tax      </td><td>£10,707</td><td>£11,132</td><td>£11,564</td><td>£12,302</td><td>£13,058</td><td>£58,763</td></tr><tr><td>Change In Property Value</td><td>£13,700</td><td>£27,948</td><td>£36,332</td><td>£38,149</td><td>£28,040</td><td>£144,169</td></tr><tr><td>Net Return</td><td>£24,407</td><td>£39,080</td><td>£47,897</td><td>£50,451</td><td>£41,097</td><td>£202,932</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>