<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>£38,748</td><td>£39,329</td><td>£39,919</td><td>£40,917</td><td>£41,940</td><td>£200,854</td></tr><tr><td>Total Expenses</td><td>£24,484</td><td>£24,555</td><td>£24,624</td><td>£24,734</td><td>£24,847</td><td>£123,245</td></tr><tr><td>Profit Before Tax</td><td>£14,264</td><td>£14,774</td><td>£15,295</td><td>£16,183</td><td>£17,093</td><td>£77,609</td></tr><tr><td>Profit After Tax      </td><td>£11,554</td><td>£11,967</td><td>£12,389</td><td>£13,108</td><td>£13,845</td><td>£62,863</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>£20,929</td><td>£34,170</td><td>£41,935</td><td>£47,414</td><td>£39,060</td><td>£183,509</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>19%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>