<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>£44,484</td><td>£45,151</td><td>£46,280</td><td>£47,437</td><td>£48,860</td><td>£232,213</td></tr><tr><td>Total Expenses</td><td>£32,523</td><td>£32,601</td><td>£32,724</td><td>£32,851</td><td>£33,004</td><td>£163,703</td></tr><tr><td>Profit Before Tax</td><td>£11,961</td><td>£12,551</td><td>£13,556</td><td>£14,586</td><td>£15,856</td><td>£68,510</td></tr><tr><td>Profit After Tax      </td><td>£9,689</td><td>£10,166</td><td>£10,980</td><td>£11,815</td><td>£12,843</td><td>£55,493</td></tr><tr><td>Change In Property Value</td><td>£6,950</td><td>£7,020</td><td>£21,269</td><td>£29,210</td><td>£34,175</td><td>£98,623</td></tr><tr><td>Net Return</td><td>£16,639</td><td>£17,185</td><td>£32,249</td><td>£41,024</td><td>£47,019</td><td>£154,116</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>20%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>