<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>£37,824</td><td>£38,391</td><td>£39,351</td><td>£40,335</td><td>£41,545</td><td>£197,446</td></tr><tr><td>Total Expenses</td><td>£28,881</td><td>£28,949</td><td>£29,056</td><td>£29,165</td><td>£29,297</td><td>£145,348</td></tr><tr><td>Profit Before Tax</td><td>£8,943</td><td>£9,442</td><td>£10,295</td><td>£11,170</td><td>£12,248</td><td>£52,098</td></tr><tr><td>Profit After Tax      </td><td>£7,244</td><td>£7,648</td><td>£8,339</td><td>£9,047</td><td>£9,921</td><td>£42,200</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,888</td><td>£29,312</td><td>£37,438</td><td>£43,088</td><td>£141,227</td></tr><tr><td>Net Return</td><td>£22,744</td><td>£23,536</td><td>£37,652</td><td>£46,486</td><td>£53,009</td><td>£183,426</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>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>