<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>£41,700</td><td>£42,325</td><td>£42,960</td><td>£44,034</td><td>£45,135</td><td>£216,156</td></tr><tr><td>Total Expenses</td><td>£27,032</td><td>£27,107</td><td>£27,180</td><td>£27,298</td><td>£27,419</td><td>£136,036</td></tr><tr><td>Profit Before Tax</td><td>£14,668</td><td>£15,219</td><td>£15,780</td><td>£16,736</td><td>£17,716</td><td>£80,120</td></tr><tr><td>Profit After Tax      </td><td>£11,881</td><td>£12,327</td><td>£12,782</td><td>£13,556</td><td>£14,350</td><td>£64,897</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£28,356</td><td>£36,863</td><td>£38,706</td><td>£28,449</td><td>£146,274</td></tr><tr><td>Net Return</td><td>£25,781</td><td>£40,683</td><td>£49,645</td><td>£52,262</td><td>£42,799</td><td>£211,170</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>21%</td><td>23%</td><td>18%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>