<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>£36,108</td><td>£36,650</td><td>£37,199</td><td>£38,129</td><td>£39,083</td><td>£187,169</td></tr><tr><td>Total Expenses</td><td>£23,211</td><td>£23,315</td><td>£23,411</td><td>£23,545</td><td>£23,683</td><td>£117,165</td></tr><tr><td>Profit Before Tax</td><td>£12,897</td><td>£13,335</td><td>£13,789</td><td>£14,584</td><td>£15,399</td><td>£70,004</td></tr><tr><td>Profit After Tax      </td><td>£10,447</td><td>£10,801</td><td>£11,169</td><td>£11,813</td><td>£12,473</td><td>£56,703</td></tr><tr><td>Change In Property Value</td><td>£16,410</td><td>£30,988</td><td>£35,664</td><td>£37,804</td><td>£30,054</td><td>£150,919</td></tr><tr><td>Net Return</td><td>£26,857</td><td>£41,789</td><td>£46,833</td><td>£49,617</td><td>£42,527</td><td>£207,622</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>