<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>£33,360</td><td>£33,860</td><td>£34,368</td><td>£35,228</td><td>£36,108</td><td>£172,924</td></tr><tr><td>Total Expenses</td><td>£22,646</td><td>£22,746</td><td>£22,838</td><td>£22,966</td><td>£23,096</td><td>£114,293</td></tr><tr><td>Profit Before Tax</td><td>£10,714</td><td>£11,114</td><td>£11,530</td><td>£12,262</td><td>£13,012</td><td>£58,632</td></tr><tr><td>Profit After Tax      </td><td>£8,678</td><td>£9,003</td><td>£9,340</td><td>£9,932</td><td>£10,540</td><td>£47,492</td></tr><tr><td>Change In Property Value</td><td>£16,140</td><td>£30,478</td><td>£35,077</td><td>£37,182</td><td>£29,559</td><td>£148,436</td></tr><tr><td>Net Return</td><td>£24,818</td><td>£39,480</td><td>£44,417</td><td>£47,114</td><td>£40,099</td><td>£195,928</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>