<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>£41,304</td><td>£41,924</td><td>£42,552</td><td>£43,616</td><td>£44,707</td><td>£214,103</td></tr><tr><td>Total Expenses</td><td>£27,153</td><td>£27,227</td><td>£27,300</td><td>£27,417</td><td>£27,537</td><td>£136,635</td></tr><tr><td>Profit Before Tax</td><td>£14,151</td><td>£14,696</td><td>£15,252</td><td>£16,199</td><td>£17,170</td><td>£77,468</td></tr><tr><td>Profit After Tax      </td><td>£11,462</td><td>£11,904</td><td>£12,354</td><td>£13,121</td><td>£13,907</td><td>£62,749</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£28,700</td><td>£41,041</td><td>£47,234</td><td>£33,379</td><td>£167,854</td></tr><tr><td>Net Return</td><td>£28,962</td><td>£40,604</td><td>£53,395</td><td>£60,356</td><td>£47,286</td><td>£230,603</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>17%</td><td>23%</td><td>26%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>