<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>£35,196</td><td>£35,724</td><td>£36,617</td><td>£37,532</td><td>£38,658</td><td>£183,728</td></tr><tr><td>Total Expenses</td><td>£25,841</td><td>£25,905</td><td>£26,005</td><td>£26,108</td><td>£26,231</td><td>£130,090</td></tr><tr><td>Profit Before Tax</td><td>£9,355</td><td>£9,819</td><td>£10,612</td><td>£11,425</td><td>£12,427</td><td>£53,638</td></tr><tr><td>Profit After Tax      </td><td>£7,578</td><td>£7,953</td><td>£8,596</td><td>£9,254</td><td>£10,066</td><td>£43,447</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,555</td><td>£16,832</td><td>£23,115</td><td>£27,045</td><td>£78,047</td></tr><tr><td>Net Return</td><td>£13,078</td><td>£13,508</td><td>£25,427</td><td>£32,370</td><td>£37,111</td><td>£121,494</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>