<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>£38,412</td><td>£38,988</td><td>£39,573</td><td>£40,562</td><td>£41,576</td><td>£199,112</td></tr><tr><td>Total Expenses</td><td>£24,857</td><td>£24,964</td><td>£25,064</td><td>£25,204</td><td>£25,349</td><td>£125,438</td></tr><tr><td>Profit Before Tax</td><td>£13,555</td><td>£14,024</td><td>£14,509</td><td>£15,358</td><td>£16,228</td><td>£73,674</td></tr><tr><td>Profit After Tax      </td><td>£10,980</td><td>£11,359</td><td>£11,753</td><td>£12,440</td><td>£13,145</td><td>£59,676</td></tr><tr><td>Change In Property Value</td><td>£17,730</td><td>£33,480</td><td>£38,533</td><td>£40,845</td><td>£32,471</td><td>£163,059</td></tr><tr><td>Net Return</td><td>£28,710</td><td>£44,840</td><td>£50,285</td><td>£53,284</td><td>£45,616</td><td>£222,735</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>