<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>£35,172</td><td>£35,700</td><td>£36,592</td><td>£37,507</td><td>£38,632</td><td>£183,603</td></tr><tr><td>Total Expenses</td><td>£24,847</td><td>£24,911</td><td>£25,011</td><td>£25,113</td><td>£25,236</td><td>£125,118</td></tr><tr><td>Profit Before Tax</td><td>£10,325</td><td>£10,789</td><td>£11,581</td><td>£12,394</td><td>£13,396</td><td>£58,485</td></tr><tr><td>Profit After Tax      </td><td>£8,364</td><td>£8,739</td><td>£9,381</td><td>£10,039</td><td>£10,850</td><td>£47,373</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,303</td><td>£16,067</td><td>£22,065</td><td>£25,816</td><td>£74,500</td></tr><tr><td>Net Return</td><td>£13,614</td><td>£14,041</td><td>£25,447</td><td>£32,104</td><td>£36,666</td><td>£121,872</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>