<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>£48,588</td><td>£49,317</td><td>£50,550</td><td>£51,813</td><td>£53,368</td><td>£253,636</td></tr><tr><td>Total Expenses</td><td>£37,607</td><td>£37,726</td><td>£37,892</td><td>£38,062</td><td>£38,260</td><td>£189,547</td></tr><tr><td>Profit Before Tax</td><td>£10,981</td><td>£11,591</td><td>£12,658</td><td>£13,751</td><td>£15,107</td><td>£64,088</td></tr><tr><td>Profit After Tax      </td><td>£8,895</td><td>£9,389</td><td>£10,253</td><td>£11,138</td><td>£12,237</td><td>£51,912</td></tr><tr><td>Change In Property Value</td><td>£19,375</td><td>£19,859</td><td>£36,641</td><td>£46,798</td><td>£53,860</td><td>£176,533</td></tr><tr><td>Net Return</td><td>£28,270</td><td>£29,248</td><td>£46,893</td><td>£57,937</td><td>£66,097</td><td>£228,445</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>