<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>£37,800</td><td>£38,367</td><td>£38,943</td><td>£39,916</td><td>£40,914</td><td>£195,940</td></tr><tr><td>Total Expenses</td><td>£26,801</td><td>£26,870</td><td>£26,938</td><td>£27,046</td><td>£27,156</td><td>£134,811</td></tr><tr><td>Profit Before Tax</td><td>£10,999</td><td>£11,497</td><td>£12,005</td><td>£12,870</td><td>£13,758</td><td>£61,129</td></tr><tr><td>Profit After Tax      </td><td>£8,909</td><td>£9,312</td><td>£9,724</td><td>£10,425</td><td>£11,144</td><td>£49,514</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£21,208</td><td>£29,126</td><td>£34,078</td><td>£27,698</td><td>£119,110</td></tr><tr><td>Net Return</td><td>£15,909</td><td>£30,521</td><td>£38,850</td><td>£44,503</td><td>£38,842</td><td>£168,624</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>