<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>£37,956</td><td>£38,525</td><td>£39,488</td><td>£40,476</td><td>£41,690</td><td>£198,135</td></tr><tr><td>Total Expenses</td><td>£28,609</td><td>£28,712</td><td>£28,851</td><td>£28,994</td><td>£29,158</td><td>£144,322</td></tr><tr><td>Profit Before Tax</td><td>£9,347</td><td>£9,814</td><td>£10,638</td><td>£11,482</td><td>£12,532</td><td>£53,813</td></tr><tr><td>Profit After Tax      </td><td>£7,571</td><td>£7,949</td><td>£8,616</td><td>£9,301</td><td>£10,151</td><td>£43,589</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>£24,821</td><td>£25,717</td><td>£42,167</td><td>£47,915</td><td>£51,082</td><td>£191,702</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>