<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>£44,004</td><td>£44,664</td><td>£45,334</td><td>£46,467</td><td>£47,629</td><td>£228,099</td></tr><tr><td>Total Expenses</td><td>£30,640</td><td>£30,719</td><td>£30,796</td><td>£30,920</td><td>£31,047</td><td>£154,122</td></tr><tr><td>Profit Before Tax</td><td>£13,364</td><td>£13,945</td><td>£14,538</td><td>£15,547</td><td>£16,582</td><td>£73,976</td></tr><tr><td>Profit After Tax      </td><td>£10,825</td><td>£11,296</td><td>£11,776</td><td>£12,593</td><td>£13,432</td><td>£59,921</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£28,420</td><td>£37,819</td><td>£43,912</td><td>£32,275</td><td>£154,426</td></tr><tr><td>Net Return</td><td>£22,825</td><td>£39,716</td><td>£49,595</td><td>£56,505</td><td>£45,707</td><td>£214,347</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>18%</td><td>21%</td><td>17%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>