<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>£33,552</td><td>£34,223</td><td>£34,908</td><td>£35,780</td><td>£36,675</td><td>£175,137</td></tr><tr><td>Total Expenses</td><td>£23,051</td><td>£23,169</td><td>£23,278</td><td>£23,407</td><td>£23,539</td><td>£116,444</td></tr><tr><td>Profit Before Tax</td><td>£10,501</td><td>£11,054</td><td>£11,630</td><td>£12,373</td><td>£13,135</td><td>£58,693</td></tr><tr><td>Profit After Tax      </td><td>£8,505</td><td>£8,954</td><td>£9,420</td><td>£10,022</td><td>£10,640</td><td>£47,541</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£28,325</td><td>£35,690</td><td>£37,831</td><td>£33,417</td><td>£151,763</td></tr><tr><td>Net Return</td><td>£25,005</td><td>£37,279</td><td>£45,109</td><td>£47,853</td><td>£44,057</td><td>£199,304</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>21%</td><td>23%</td><td>21%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>