<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>£42,756</td><td>£43,397</td><td>£44,048</td><td>£45,150</td><td>£46,278</td><td>£221,629</td></tr><tr><td>Total Expenses</td><td>£28,907</td><td>£28,983</td><td>£29,059</td><td>£29,179</td><td>£29,303</td><td>£145,432</td></tr><tr><td>Profit Before Tax</td><td>£13,849</td><td>£14,414</td><td>£14,989</td><td>£15,970</td><td>£16,975</td><td>£76,198</td></tr><tr><td>Profit After Tax      </td><td>£11,218</td><td>£11,675</td><td>£12,141</td><td>£12,936</td><td>£13,750</td><td>£61,720</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£34,594</td><td>£44,184</td><td>£50,852</td><td>£35,935</td><td>£184,314</td></tr><tr><td>Net Return</td><td>£29,968</td><td>£46,269</td><td>£56,325</td><td>£63,787</td><td>£49,685</td><td>£246,035</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>25%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>