<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>£38,256</td><td>£38,830</td><td>£39,412</td><td>£40,398</td><td>£41,408</td><td>£198,303</td></tr><tr><td>Total Expenses</td><td>£29,957</td><td>£30,064</td><td>£30,163</td><td>£30,304</td><td>£30,447</td><td>£150,936</td></tr><tr><td>Profit Before Tax</td><td>£8,299</td><td>£8,766</td><td>£9,249</td><td>£10,094</td><td>£10,960</td><td>£47,367</td></tr><tr><td>Profit After Tax      </td><td>£6,722</td><td>£7,100</td><td>£7,492</td><td>£8,176</td><td>£8,878</td><td>£38,368</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£34,594</td><td>£44,184</td><td>£50,852</td><td>£35,935</td><td>£184,314</td></tr><tr><td>Net Return</td><td>£25,472</td><td>£41,694</td><td>£51,675</td><td>£59,028</td><td>£44,813</td><td>£222,682</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>