<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>£38,400</td><td>£38,976</td><td>£39,950</td><td>£40,949</td><td>£42,178</td><td>£200,453</td></tr><tr><td>Total Expenses</td><td>£19,813</td><td>£19,882</td><td>£19,991</td><td>£20,101</td><td>£20,235</td><td>£100,022</td></tr><tr><td>Profit Before Tax</td><td>£18,587</td><td>£19,094</td><td>£19,960</td><td>£20,848</td><td>£21,943</td><td>£100,431</td></tr><tr><td>Profit After Tax      </td><td>£15,055</td><td>£15,466</td><td>£16,167</td><td>£16,887</td><td>£17,774</td><td>£81,349</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,994</td><td>£18,438</td><td>£23,550</td><td>£27,104</td><td>£88,836</td></tr><tr><td>Net Return</td><td>£24,805</td><td>£25,460</td><td>£34,606</td><td>£40,437</td><td>£44,878</td><td>£170,185</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>14%</td><td>14%</td><td>65%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>32%</td><td>36%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>