<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>£35,832</td><td>£36,369</td><td>£36,915</td><td>£37,838</td><td>£38,784</td><td>£185,738</td></tr><tr><td>Total Expenses</td><td>£24,180</td><td>£24,284</td><td>£24,380</td><td>£24,514</td><td>£24,651</td><td>£122,009</td></tr><tr><td>Profit Before Tax</td><td>£11,652</td><td>£12,085</td><td>£12,535</td><td>£13,324</td><td>£14,133</td><td>£63,729</td></tr><tr><td>Profit After Tax      </td><td>£9,438</td><td>£9,789</td><td>£10,154</td><td>£10,793</td><td>£11,448</td><td>£51,621</td></tr><tr><td>Change In Property Value</td><td>£17,340</td><td>£32,744</td><td>£37,685</td><td>£39,946</td><td>£31,757</td><td>£159,472</td></tr><tr><td>Net Return</td><td>£26,778</td><td>£42,533</td><td>£47,839</td><td>£50,739</td><td>£43,205</td><td>£211,093</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>