<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>£33,792</td><td>£34,299</td><td>£34,813</td><td>£35,684</td><td>£36,576</td><td>£175,164</td></tr><tr><td>Total Expenses</td><td>£22,915</td><td>£23,015</td><td>£23,108</td><td>£23,237</td><td>£23,368</td><td>£115,643</td></tr><tr><td>Profit Before Tax</td><td>£10,877</td><td>£11,284</td><td>£11,706</td><td>£12,447</td><td>£13,207</td><td>£59,521</td></tr><tr><td>Profit After Tax      </td><td>£8,811</td><td>£9,140</td><td>£9,482</td><td>£10,082</td><td>£10,698</td><td>£48,212</td></tr><tr><td>Change In Property Value</td><td>£16,350</td><td>£30,874</td><td>£35,533</td><td>£37,665</td><td>£29,944</td><td>£150,367</td></tr><tr><td>Net Return</td><td>£25,161</td><td>£40,014</td><td>£45,015</td><td>£47,748</td><td>£40,642</td><td>£198,579</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>