<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>£31,896</td><td>£32,534</td><td>£33,185</td><td>£34,014</td><td>£34,865</td><td>£166,493</td></tr><tr><td>Total Expenses</td><td>£21,386</td><td>£21,462</td><td>£21,537</td><td>£21,631</td><td>£21,727</td><td>£107,743</td></tr><tr><td>Profit Before Tax</td><td>£10,510</td><td>£11,072</td><td>£11,647</td><td>£12,383</td><td>£13,138</td><td>£58,750</td></tr><tr><td>Profit After Tax      </td><td>£8,513</td><td>£8,968</td><td>£9,434</td><td>£10,030</td><td>£10,642</td><td>£47,588</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£28,325</td><td>£35,690</td><td>£37,831</td><td>£33,417</td><td>£151,763</td></tr><tr><td>Net Return</td><td>£25,013</td><td>£37,293</td><td>£45,124</td><td>£47,861</td><td>£44,059</td><td>£199,350</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>21%</td><td>23%</td><td>21%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>