<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>£38,472</td><td>£39,049</td><td>£39,635</td><td>£40,626</td><td>£41,641</td><td>£199,423</td></tr><tr><td>Total Expenses</td><td>£26,065</td><td>£26,136</td><td>£26,204</td><td>£26,314</td><td>£26,426</td><td>£131,145</td></tr><tr><td>Profit Before Tax</td><td>£12,407</td><td>£12,914</td><td>£13,430</td><td>£14,312</td><td>£15,215</td><td>£68,278</td></tr><tr><td>Profit After Tax      </td><td>£10,049</td><td>£10,460</td><td>£10,879</td><td>£11,593</td><td>£12,324</td><td>£55,305</td></tr><tr><td>Change In Property Value</td><td>£16,875</td><td>£31,134</td><td>£39,766</td><td>£45,766</td><td>£32,342</td><td>£165,883</td></tr><tr><td>Net Return</td><td>£26,924</td><td>£41,594</td><td>£50,644</td><td>£57,359</td><td>£44,666</td><td>£221,188</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>19%</td><td>23%</td><td>26%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>