<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>£33,972</td><td>£34,482</td><td>£34,999</td><td>£35,874</td><td>£36,771</td><td>£176,097</td></tr><tr><td>Total Expenses</td><td>£23,029</td><td>£23,130</td><td>£23,223</td><td>£23,352</td><td>£23,484</td><td>£116,218</td></tr><tr><td>Profit Before Tax</td><td>£10,943</td><td>£11,352</td><td>£11,776</td><td>£12,522</td><td>£13,286</td><td>£59,878</td></tr><tr><td>Profit After Tax      </td><td>£8,864</td><td>£9,195</td><td>£9,539</td><td>£10,143</td><td>£10,762</td><td>£48,501</td></tr><tr><td>Change In Property Value</td><td>£16,440</td><td>£31,044</td><td>£35,729</td><td>£37,873</td><td>£30,109</td><td>£151,195</td></tr><tr><td>Net Return</td><td>£25,304</td><td>£40,239</td><td>£45,268</td><td>£48,015</td><td>£40,871</td><td>£199,696</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>