<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>£37,200</td><td>£37,758</td><td>£38,702</td><td>£39,669</td><td>£40,860</td><td>£194,189</td></tr><tr><td>Total Expenses</td><td>£27,422</td><td>£27,524</td><td>£27,661</td><td>£27,802</td><td>£27,964</td><td>£138,373</td></tr><tr><td>Profit Before Tax</td><td>£9,778</td><td>£10,234</td><td>£11,041</td><td>£11,867</td><td>£12,896</td><td>£55,816</td></tr><tr><td>Profit After Tax      </td><td>£7,920</td><td>£8,290</td><td>£8,943</td><td>£9,613</td><td>£10,446</td><td>£45,211</td></tr><tr><td>Change In Property Value</td><td>£16,410</td><td>£16,902</td><td>£31,917</td><td>£36,734</td><td>£38,938</td><td>£140,901</td></tr><tr><td>Net Return</td><td>£24,330</td><td>£25,192</td><td>£40,860</td><td>£46,346</td><td>£49,383</td><td>£186,112</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>