<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>£44,220</td><td>£44,883</td><td>£46,005</td><td>£47,156</td><td>£48,570</td><td>£230,834</td></tr><tr><td>Total Expenses</td><td>£33,686</td><td>£33,764</td><td>£33,887</td><td>£34,013</td><td>£34,165</td><td>£169,516</td></tr><tr><td>Profit Before Tax</td><td>£10,534</td><td>£11,119</td><td>£12,118</td><td>£13,142</td><td>£14,405</td><td>£61,318</td></tr><tr><td>Profit After Tax      </td><td>£8,532</td><td>£9,006</td><td>£9,816</td><td>£10,645</td><td>£11,668</td><td>£49,668</td></tr><tr><td>Change In Property Value</td><td>£18,125</td><td>£18,578</td><td>£34,277</td><td>£43,779</td><td>£50,386</td><td>£165,144</td></tr><tr><td>Net Return</td><td>£26,657</td><td>£27,585</td><td>£44,092</td><td>£54,424</td><td>£62,054</td><td>£214,812</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>