<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>£41,652</td><td>£42,277</td><td>£43,334</td><td>£44,417</td><td>£45,750</td><td>£217,429</td></tr><tr><td>Total Expenses</td><td>£28,270</td><td>£28,344</td><td>£28,460</td><td>£28,580</td><td>£28,723</td><td>£142,377</td></tr><tr><td>Profit Before Tax</td><td>£13,382</td><td>£13,933</td><td>£14,873</td><td>£15,837</td><td>£17,026</td><td>£75,052</td></tr><tr><td>Profit After Tax      </td><td>£10,840</td><td>£11,286</td><td>£12,047</td><td>£12,828</td><td>£13,791</td><td>£60,792</td></tr><tr><td>Change In Property Value</td><td>£17,849</td><td>£18,384</td><td>£34,715</td><td>£39,954</td><td>£42,351</td><td>£153,252</td></tr><tr><td>Net Return</td><td>£28,688</td><td>£29,670</td><td>£46,763</td><td>£52,782</td><td>£56,142</td><td>£214,045</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>