<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>£39,276</td><td>£39,865</td><td>£40,463</td><td>£41,475</td><td>£42,512</td><td>£203,591</td></tr><tr><td>Total Expenses</td><td>£25,072</td><td>£25,181</td><td>£25,281</td><td>£25,424</td><td>£25,571</td><td>£126,529</td></tr><tr><td>Profit Before Tax</td><td>£14,204</td><td>£14,685</td><td>£15,182</td><td>£16,050</td><td>£16,941</td><td>£77,062</td></tr><tr><td>Profit After Tax      </td><td>£11,505</td><td>£11,894</td><td>£12,297</td><td>£13,001</td><td>£13,722</td><td>£62,420</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£33,707</td><td>£38,793</td><td>£41,121</td><td>£32,691</td><td>£164,162</td></tr><tr><td>Net Return</td><td>£29,355</td><td>£45,601</td><td>£51,091</td><td>£54,122</td><td>£46,413</td><td>£226,582</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>