<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>£36,168</td><td>£36,711</td><td>£37,628</td><td>£38,569</td><td>£39,726</td><td>£188,802</td></tr><tr><td>Total Expenses</td><td>£27,359</td><td>£27,459</td><td>£27,594</td><td>£27,732</td><td>£27,890</td><td>£138,033</td></tr><tr><td>Profit Before Tax</td><td>£8,809</td><td>£9,252</td><td>£10,035</td><td>£10,837</td><td>£11,836</td><td>£50,769</td></tr><tr><td>Profit After Tax      </td><td>£7,136</td><td>£7,494</td><td>£8,128</td><td>£8,778</td><td>£9,587</td><td>£41,123</td></tr><tr><td>Change In Property Value</td><td>£16,440</td><td>£16,933</td><td>£31,976</td><td>£36,801</td><td>£39,009</td><td>£141,159</td></tr><tr><td>Net Return</td><td>£23,576</td><td>£24,427</td><td>£40,104</td><td>£45,579</td><td>£48,596</td><td>£182,281</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>