<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>£40,956</td><td>£41,570</td><td>£42,194</td><td>£43,249</td><td>£44,330</td><td>£212,299</td></tr><tr><td>Total Expenses</td><td>£25,509</td><td>£25,583</td><td>£25,656</td><td>£25,772</td><td>£25,891</td><td>£128,411</td></tr><tr><td>Profit Before Tax</td><td>£15,447</td><td>£15,987</td><td>£16,538</td><td>£17,477</td><td>£18,439</td><td>£83,888</td></tr><tr><td>Profit After Tax      </td><td>£12,512</td><td>£12,950</td><td>£13,396</td><td>£14,156</td><td>£14,936</td><td>£67,949</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£26,520</td><td>£34,476</td><td>£36,200</td><td>£26,607</td><td>£136,803</td></tr><tr><td>Net Return</td><td>£25,512</td><td>£39,470</td><td>£47,872</td><td>£50,356</td><td>£41,543</td><td>£204,752</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>12%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>