<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>£44,748</td><td>£45,419</td><td>£46,101</td><td>£47,253</td><td>£48,434</td><td>£231,955</td></tr><tr><td>Total Expenses</td><td>£35,271</td><td>£35,389</td><td>£35,498</td><td>£35,655</td><td>£35,816</td><td>£177,628</td></tr><tr><td>Profit Before Tax</td><td>£9,477</td><td>£10,031</td><td>£10,603</td><td>£11,598</td><td>£12,619</td><td>£54,327</td></tr><tr><td>Profit After Tax      </td><td>£7,676</td><td>£8,125</td><td>£8,588</td><td>£9,395</td><td>£10,221</td><td>£44,005</td></tr><tr><td>Change In Property Value</td><td>£17,900</td><td>£36,516</td><td>£47,471</td><td>£49,844</td><td>£36,636</td><td>£188,367</td></tr><tr><td>Net Return</td><td>£25,576</td><td>£44,641</td><td>£56,059</td><td>£59,239</td><td>£46,857</td><td>£232,372</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>