<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>£37,080</td><td>£37,636</td><td>£38,201</td><td>£39,156</td><td>£40,135</td><td>£192,207</td></tr><tr><td>Total Expenses</td><td>£24,949</td><td>£25,054</td><td>£25,152</td><td>£25,289</td><td>£25,430</td><td>£125,873</td></tr><tr><td>Profit Before Tax</td><td>£12,131</td><td>£12,582</td><td>£13,049</td><td>£13,867</td><td>£14,705</td><td>£66,334</td></tr><tr><td>Profit After Tax      </td><td>£9,826</td><td>£10,191</td><td>£10,570</td><td>£11,232</td><td>£11,911</td><td>£53,731</td></tr><tr><td>Change In Property Value</td><td>£17,940</td><td>£33,877</td><td>£38,989</td><td>£41,328</td><td>£32,856</td><td>£164,990</td></tr><tr><td>Net Return</td><td>£27,766</td><td>£44,068</td><td>£49,559</td><td>£52,560</td><td>£44,767</td><td>£218,721</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>