<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>£40,248</td><td>£40,852</td><td>£41,873</td><td>£42,920</td><td>£44,207</td><td>£210,100</td></tr><tr><td>Total Expenses</td><td>£27,338</td><td>£27,410</td><td>£27,523</td><td>£27,638</td><td>£27,778</td><td>£137,686</td></tr><tr><td>Profit Before Tax</td><td>£12,910</td><td>£13,442</td><td>£14,350</td><td>£15,282</td><td>£16,430</td><td>£72,414</td></tr><tr><td>Profit After Tax      </td><td>£10,457</td><td>£10,888</td><td>£11,624</td><td>£12,378</td><td>£13,308</td><td>£58,655</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£17,768</td><td>£33,551</td><td>£38,614</td><td>£40,931</td><td>£148,114</td></tr><tr><td>Net Return</td><td>£27,707</td><td>£28,655</td><td>£45,175</td><td>£50,992</td><td>£54,239</td><td>£206,769</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>