<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>£43,752</td><td>£44,627</td><td>£45,520</td><td>£46,658</td><td>£47,824</td><td>£228,380</td></tr><tr><td>Total Expenses</td><td>£33,028</td><td>£33,128</td><td>£33,228</td><td>£33,352</td><td>£33,479</td><td>£166,216</td></tr><tr><td>Profit Before Tax</td><td>£10,724</td><td>£11,499</td><td>£12,292</td><td>£13,305</td><td>£14,345</td><td>£62,164</td></tr><tr><td>Profit After Tax      </td><td>£8,686</td><td>£9,314</td><td>£9,956</td><td>£10,777</td><td>£11,619</td><td>£50,353</td></tr><tr><td>Change In Property Value</td><td>£26,250</td><td>£45,063</td><td>£56,779</td><td>£60,185</td><td>£53,164</td><td>£241,441</td></tr><tr><td>Net Return</td><td>£34,936</td><td>£54,376</td><td>£66,735</td><td>£70,963</td><td>£64,783</td><td>£291,794</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>30%</td><td>32%</td><td>29%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>