<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>£36,252</td><td>£36,796</td><td>£37,348</td><td>£38,281</td><td>£39,238</td><td>£187,915</td></tr><tr><td>Total Expenses</td><td>£24,235</td><td>£24,301</td><td>£24,367</td><td>£24,471</td><td>£24,577</td><td>£121,951</td></tr><tr><td>Profit Before Tax</td><td>£12,017</td><td>£12,494</td><td>£12,981</td><td>£13,811</td><td>£14,661</td><td>£65,965</td></tr><tr><td>Profit After Tax      </td><td>£9,734</td><td>£10,120</td><td>£10,514</td><td>£11,187</td><td>£11,876</td><td>£53,431</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£22,203</td><td>£29,546</td><td>£34,306</td><td>£25,215</td><td>£120,645</td></tr><tr><td>Net Return</td><td>£19,109</td><td>£32,324</td><td>£40,060</td><td>£45,493</td><td>£37,091</td><td>£174,077</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>16%</td><td>19%</td><td>22%</td><td>18%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>