<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>£44,628</td><td>£45,297</td><td>£45,977</td><td>£47,126</td><td>£48,304</td><td>£231,333</td></tr><tr><td>Total Expenses</td><td>£34,616</td><td>£34,733</td><td>£34,842</td><td>£34,999</td><td>£35,159</td><td>£174,348</td></tr><tr><td>Profit Before Tax</td><td>£10,012</td><td>£10,565</td><td>£11,135</td><td>£12,128</td><td>£13,145</td><td>£56,985</td></tr><tr><td>Profit After Tax      </td><td>£8,110</td><td>£8,557</td><td>£9,019</td><td>£9,823</td><td>£10,648</td><td>£46,158</td></tr><tr><td>Change In Property Value</td><td>£21,875</td><td>£40,359</td><td>£51,548</td><td>£59,327</td><td>£41,924</td><td>£215,034</td></tr><tr><td>Net Return</td><td>£29,985</td><td>£48,917</td><td>£60,567</td><td>£69,150</td><td>£52,572</td><td>£261,191</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>18%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>