<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>£36,252</td><td>£36,796</td><td>£37,348</td><td>£38,281</td><td>£39,238</td><td>£187,915</td></tr><tr><td>Total Expenses</td><td>£27,452</td><td>£27,519</td><td>£27,584</td><td>£27,688</td><td>£27,795</td><td>£138,038</td></tr><tr><td>Profit Before Tax</td><td>£8,800</td><td>£9,277</td><td>£9,763</td><td>£10,593</td><td>£11,444</td><td>£49,877</td></tr><tr><td>Profit After Tax      </td><td>£7,128</td><td>£7,514</td><td>£7,908</td><td>£8,580</td><td>£9,270</td><td>£40,400</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£29,580</td><td>£38,454</td><td>£40,377</td><td>£29,677</td><td>£152,588</td></tr><tr><td>Net Return</td><td>£21,628</td><td>£37,094</td><td>£46,362</td><td>£48,957</td><td>£38,946</td><td>£192,988</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>