<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>£39,996</td><td>£40,596</td><td>£41,205</td><td>£42,235</td><td>£43,291</td><td>£207,323</td></tr><tr><td>Total Expenses</td><td>£25,252</td><td>£25,325</td><td>£25,396</td><td>£25,510</td><td>£25,626</td><td>£127,109</td></tr><tr><td>Profit Before Tax</td><td>£14,744</td><td>£15,271</td><td>£15,809</td><td>£16,725</td><td>£17,665</td><td>£80,214</td></tr><tr><td>Profit After Tax      </td><td>£11,942</td><td>£12,369</td><td>£12,805</td><td>£13,548</td><td>£14,309</td><td>£64,973</td></tr><tr><td>Change In Property Value</td><td>£19,350</td><td>£36,539</td><td>£42,053</td><td>£44,577</td><td>£35,438</td><td>£177,958</td></tr><tr><td>Net Return</td><td>£31,292</td><td>£48,909</td><td>£54,858</td><td>£58,124</td><td>£49,747</td><td>£242,931</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>