<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>£38,496</td><td>£39,073</td><td>£39,660</td><td>£40,651</td><td>£41,667</td><td>£199,547</td></tr><tr><td>Total Expenses</td><td>£22,046</td><td>£22,116</td><td>£22,185</td><td>£22,295</td><td>£22,407</td><td>£111,048</td></tr><tr><td>Profit Before Tax</td><td>£16,450</td><td>£16,957</td><td>£17,475</td><td>£18,356</td><td>£19,260</td><td>£88,499</td></tr><tr><td>Profit After Tax      </td><td>£13,325</td><td>£13,735</td><td>£14,154</td><td>£14,869</td><td>£15,601</td><td>£71,684</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£19,539</td><td>£26,000</td><td>£30,189</td><td>£22,189</td><td>£106,168</td></tr><tr><td>Net Return</td><td>£21,575</td><td>£33,274</td><td>£40,155</td><td>£45,058</td><td>£37,790</td><td>£177,852</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>25%</td><td>21%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>