<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>£35,004</td><td>£35,529</td><td>£36,417</td><td>£37,328</td><td>£38,448</td><td>£182,726</td></tr><tr><td>Total Expenses</td><td>£25,338</td><td>£25,436</td><td>£25,568</td><td>£25,703</td><td>£25,858</td><td>£127,903</td></tr><tr><td>Profit Before Tax</td><td>£9,666</td><td>£10,093</td><td>£10,849</td><td>£11,625</td><td>£12,590</td><td>£54,822</td></tr><tr><td>Profit After Tax      </td><td>£7,830</td><td>£8,175</td><td>£8,788</td><td>£9,416</td><td>£10,198</td><td>£44,406</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£23,639</td><td>£30,192</td><td>£34,749</td><td>£113,893</td></tr><tr><td>Net Return</td><td>£20,330</td><td>£20,988</td><td>£32,427</td><td>£39,608</td><td>£44,946</td><td>£158,299</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>