<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>£36,372</td><td>£36,918</td><td>£37,841</td><td>£38,787</td><td>£39,950</td><td>£189,867</td></tr><tr><td>Total Expenses</td><td>£23,380</td><td>£23,446</td><td>£23,549</td><td>£23,654</td><td>£23,781</td><td>£117,809</td></tr><tr><td>Profit Before Tax</td><td>£12,992</td><td>£13,472</td><td>£14,292</td><td>£15,132</td><td>£16,169</td><td>£72,057</td></tr><tr><td>Profit After Tax      </td><td>£10,524</td><td>£10,912</td><td>£11,576</td><td>£12,257</td><td>£13,097</td><td>£58,366</td></tr><tr><td>Change In Property Value</td><td>£12,125</td><td>£12,428</td><td>£22,930</td><td>£29,287</td><td>£33,706</td><td>£110,476</td></tr><tr><td>Net Return</td><td>£22,649</td><td>£23,340</td><td>£34,506</td><td>£41,544</td><td>£46,803</td><td>£168,842</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>30%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>