<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>£42,636</td><td>£43,276</td><td>£44,357</td><td>£45,466</td><td>£46,830</td><td>£222,566</td></tr><tr><td>Total Expenses</td><td>£33,243</td><td>£33,353</td><td>£33,504</td><td>£33,658</td><td>£33,838</td><td>£167,595</td></tr><tr><td>Profit Before Tax</td><td>£9,393</td><td>£9,923</td><td>£10,854</td><td>£11,808</td><td>£12,993</td><td>£54,971</td></tr><tr><td>Profit After Tax      </td><td>£7,609</td><td>£8,038</td><td>£8,792</td><td>£9,564</td><td>£10,524</td><td>£44,526</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,425</td><td>£32,149</td><td>£41,062</td><td>£47,258</td><td>£154,894</td></tr><tr><td>Net Return</td><td>£24,609</td><td>£25,463</td><td>£40,941</td><td>£50,626</td><td>£57,782</td><td>£199,420</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>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>