<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>£35,748</td><td>£36,284</td><td>£36,828</td><td>£37,749</td><td>£38,693</td><td>£185,303</td></tr><tr><td>Total Expenses</td><td>£23,269</td><td>£23,373</td><td>£23,468</td><td>£23,602</td><td>£23,739</td><td>£117,453</td></tr><tr><td>Profit Before Tax</td><td>£12,479</td><td>£12,911</td><td>£13,360</td><td>£14,147</td><td>£14,954</td><td>£67,850</td></tr><tr><td>Profit After Tax      </td><td>£10,108</td><td>£10,458</td><td>£10,822</td><td>£11,459</td><td>£12,112</td><td>£54,959</td></tr><tr><td>Change In Property Value</td><td>£16,499</td><td>£31,155</td><td>£35,856</td><td>£38,008</td><td>£30,216</td><td>£151,733</td></tr><tr><td>Net Return</td><td>£26,606</td><td>£41,613</td><td>£46,678</td><td>£49,466</td><td>£42,328</td><td>£206,691</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>