<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>£40,320</td><td>£40,925</td><td>£41,539</td><td>£42,577</td><td>£43,642</td><td>£209,002</td></tr><tr><td>Total Expenses</td><td>£24,050</td><td>£24,160</td><td>£24,263</td><td>£24,409</td><td>£24,558</td><td>£121,440</td></tr><tr><td>Profit Before Tax</td><td>£16,270</td><td>£16,764</td><td>£17,276</td><td>£18,169</td><td>£19,084</td><td>£87,563</td></tr><tr><td>Profit After Tax      </td><td>£13,179</td><td>£13,579</td><td>£13,993</td><td>£14,717</td><td>£15,458</td><td>£70,926</td></tr><tr><td>Change In Property Value</td><td>£16,800</td><td>£31,724</td><td>£36,511</td><td>£38,702</td><td>£30,768</td><td>£154,506</td></tr><tr><td>Net Return</td><td>£29,979</td><td>£45,303</td><td>£50,505</td><td>£53,419</td><td>£46,226</td><td>£225,432</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>27%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>