<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>£39,372</td><td>£39,963</td><td>£40,562</td><td>£41,576</td><td>£42,615</td><td>£204,088</td></tr><tr><td>Total Expenses</td><td>£26,047</td><td>£26,156</td><td>£26,257</td><td>£26,400</td><td>£26,546</td><td>£131,405</td></tr><tr><td>Profit Before Tax</td><td>£13,325</td><td>£13,807</td><td>£14,305</td><td>£15,176</td><td>£16,069</td><td>£72,683</td></tr><tr><td>Profit After Tax      </td><td>£10,794</td><td>£11,184</td><td>£11,587</td><td>£12,293</td><td>£13,016</td><td>£58,873</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£35,406</td><td>£40,749</td><td>£43,194</td><td>£34,339</td><td>£172,439</td></tr><tr><td>Net Return</td><td>£29,544</td><td>£46,590</td><td>£52,337</td><td>£55,487</td><td>£47,355</td><td>£231,313</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>