<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>£44,952</td><td>£45,626</td><td>£46,311</td><td>£47,468</td><td>£48,655</td><td>£233,013</td></tr><tr><td>Total Expenses</td><td>£29,931</td><td>£30,011</td><td>£30,089</td><td>£30,216</td><td>£30,345</td><td>£150,592</td></tr><tr><td>Profit Before Tax</td><td>£15,021</td><td>£15,616</td><td>£16,221</td><td>£17,253</td><td>£18,310</td><td>£82,421</td></tr><tr><td>Profit After Tax      </td><td>£12,167</td><td>£12,649</td><td>£13,139</td><td>£13,975</td><td>£14,831</td><td>£66,761</td></tr><tr><td>Change In Property Value</td><td>£11,625</td><td>£27,532</td><td>£36,637</td><td>£42,540</td><td>£31,267</td><td>£149,600</td></tr><tr><td>Net Return</td><td>£23,792</td><td>£40,180</td><td>£49,776</td><td>£56,514</td><td>£46,098</td><td>£216,361</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>18%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>