<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>£35,640</td><td>£36,175</td><td>£36,717</td><td>£37,635</td><td>£38,576</td><td>£184,743</td></tr><tr><td>Total Expenses</td><td>£22,939</td><td>£23,042</td><td>£23,137</td><td>£23,271</td><td>£23,408</td><td>£115,796</td></tr><tr><td>Profit Before Tax</td><td>£12,702</td><td>£13,133</td><td>£13,580</td><td>£14,364</td><td>£15,168</td><td>£68,947</td></tr><tr><td>Profit After Tax      </td><td>£10,288</td><td>£10,637</td><td>£11,000</td><td>£11,635</td><td>£12,286</td><td>£55,847</td></tr><tr><td>Change In Property Value</td><td>£16,200</td><td>£30,591</td><td>£35,207</td><td>£37,320</td><td>£29,669</td><td>£148,988</td></tr><tr><td>Net Return</td><td>£26,488</td><td>£41,228</td><td>£46,207</td><td>£48,955</td><td>£41,956</td><td>£204,835</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>31%</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>