<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>£39,756</td><td>£40,551</td><td>£41,362</td><td>£42,396</td><td>£43,456</td><td>£207,522</td></tr><tr><td>Total Expenses</td><td>£30,055</td><td>£30,147</td><td>£30,238</td><td>£30,352</td><td>£30,469</td><td>£151,260</td></tr><tr><td>Profit Before Tax</td><td>£9,701</td><td>£10,404</td><td>£11,124</td><td>£12,044</td><td>£12,987</td><td>£56,261</td></tr><tr><td>Profit After Tax      </td><td>£7,858</td><td>£8,428</td><td>£9,010</td><td>£9,756</td><td>£10,520</td><td>£45,572</td></tr><tr><td>Change In Property Value</td><td>£23,850</td><td>£40,943</td><td>£51,588</td><td>£54,683</td><td>£48,303</td><td>£219,366</td></tr><tr><td>Net Return</td><td>£31,708</td><td>£49,370</td><td>£60,598</td><td>£64,439</td><td>£58,823</td><td>£264,938</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>