<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>£37,704</td><td>£38,458</td><td>£39,227</td><td>£40,208</td><td>£41,213</td><td>£196,810</td></tr><tr><td>Total Expenses</td><td>£29,097</td><td>£29,223</td><td>£29,341</td><td>£29,480</td><td>£29,624</td><td>£146,765</td></tr><tr><td>Profit Before Tax</td><td>£8,607</td><td>£9,235</td><td>£9,887</td><td>£10,727</td><td>£11,589</td><td>£50,046</td></tr><tr><td>Profit After Tax      </td><td>£6,971</td><td>£7,481</td><td>£8,008</td><td>£8,689</td><td>£9,387</td><td>£40,537</td></tr><tr><td>Change In Property Value</td><td>£21,750</td><td>£37,338</td><td>£47,045</td><td>£49,868</td><td>£44,050</td><td>£200,051</td></tr><tr><td>Net Return</td><td>£28,721</td><td>£44,818</td><td>£55,053</td><td>£58,557</td><td>£53,437</td><td>£240,588</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>30%</td><td>32%</td><td>29%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>