<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>£42,600</td><td>£43,239</td><td>£44,320</td><td>£45,428</td><td>£46,791</td><td>£222,378</td></tr><tr><td>Total Expenses</td><td>£31,057</td><td>£31,167</td><td>£31,318</td><td>£31,473</td><td>£31,651</td><td>£156,665</td></tr><tr><td>Profit Before Tax</td><td>£11,543</td><td>£12,072</td><td>£13,002</td><td>£13,955</td><td>£15,139</td><td>£65,712</td></tr><tr><td>Profit After Tax      </td><td>£9,350</td><td>£9,779</td><td>£10,532</td><td>£11,304</td><td>£12,263</td><td>£53,227</td></tr><tr><td>Change In Property Value</td><td>£15,625</td><td>£16,016</td><td>£29,549</td><td>£37,740</td><td>£43,436</td><td>£142,366</td></tr><tr><td>Net Return</td><td>£24,975</td><td>£25,794</td><td>£40,081</td><td>£49,044</td><td>£55,699</td><td>£195,593</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>