<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>£40,248</td><td>£40,852</td><td>£41,464</td><td>£42,501</td><td>£43,564</td><td>£208,629</td></tr><tr><td>Total Expenses</td><td>£23,025</td><td>£23,098</td><td>£23,170</td><td>£23,284</td><td>£23,401</td><td>£115,978</td></tr><tr><td>Profit Before Tax</td><td>£17,223</td><td>£17,753</td><td>£18,295</td><td>£19,217</td><td>£20,163</td><td>£92,651</td></tr><tr><td>Profit After Tax      </td><td>£13,950</td><td>£14,380</td><td>£14,819</td><td>£15,566</td><td>£16,332</td><td>£75,047</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£20,427</td><td>£27,182</td><td>£31,562</td><td>£23,198</td><td>£110,994</td></tr><tr><td>Net Return</td><td>£22,575</td><td>£34,807</td><td>£42,001</td><td>£47,128</td><td>£39,530</td><td>£186,041</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>