<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>£39,828</td><td>£40,425</td><td>£41,032</td><td>£42,058</td><td>£43,109</td><td>£206,452</td></tr><tr><td>Total Expenses</td><td>£26,201</td><td>£26,273</td><td>£26,344</td><td>£26,457</td><td>£26,573</td><td>£131,848</td></tr><tr><td>Profit Before Tax</td><td>£13,627</td><td>£14,152</td><td>£14,688</td><td>£15,601</td><td>£16,536</td><td>£74,604</td></tr><tr><td>Profit After Tax      </td><td>£11,038</td><td>£11,463</td><td>£11,897</td><td>£12,636</td><td>£13,394</td><td>£60,429</td></tr><tr><td>Change In Property Value</td><td>£16,875</td><td>£31,134</td><td>£39,766</td><td>£45,766</td><td>£32,342</td><td>£165,883</td></tr><tr><td>Net Return</td><td>£27,913</td><td>£42,598</td><td>£51,663</td><td>£58,403</td><td>£45,736</td><td>£226,312</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>