<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>£38,748</td><td>£39,329</td><td>£39,919</td><td>£40,917</td><td>£41,940</td><td>£200,854</td></tr><tr><td>Total Expenses</td><td>£25,984</td><td>£26,092</td><td>£26,192</td><td>£26,334</td><td>£26,479</td><td>£131,082</td></tr><tr><td>Profit Before Tax</td><td>£12,764</td><td>£13,237</td><td>£13,727</td><td>£14,583</td><td>£15,461</td><td>£69,772</td></tr><tr><td>Profit After Tax      </td><td>£10,339</td><td>£10,722</td><td>£11,119</td><td>£11,812</td><td>£12,524</td><td>£56,515</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£35,406</td><td>£40,749</td><td>£43,194</td><td>£34,339</td><td>£172,439</td></tr><tr><td>Net Return</td><td>£29,089</td><td>£46,128</td><td>£51,868</td><td>£55,007</td><td>£46,863</td><td>£228,955</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>110%</td></tr></tbody></table></div></div></template></turbo-stream>