<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>£36,648</td><td>£37,198</td><td>£37,756</td><td>£38,700</td><td>£39,667</td><td>£189,968</td></tr><tr><td>Total Expenses</td><td>£23,004</td><td>£23,109</td><td>£23,206</td><td>£23,342</td><td>£23,481</td><td>£116,143</td></tr><tr><td>Profit Before Tax</td><td>£13,644</td><td>£14,089</td><td>£14,550</td><td>£15,357</td><td>£16,186</td><td>£73,825</td></tr><tr><td>Profit After Tax      </td><td>£11,052</td><td>£11,412</td><td>£11,785</td><td>£12,440</td><td>£13,110</td><td>£59,799</td></tr><tr><td>Change In Property Value</td><td>£16,167</td><td>£30,529</td><td>£35,136</td><td>£37,244</td><td>£29,609</td><td>£148,686</td></tr><tr><td>Net Return</td><td>£27,219</td><td>£41,941</td><td>£46,921</td><td>£49,684</td><td>£42,720</td><td>£208,484</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>26%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>