<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>£37,404</td><td>£37,965</td><td>£38,914</td><td>£39,887</td><td>£41,084</td><td>£195,254</td></tr><tr><td>Total Expenses</td><td>£27,562</td><td>£27,664</td><td>£27,802</td><td>£27,943</td><td>£28,105</td><td>£139,075</td></tr><tr><td>Profit Before Tax</td><td>£9,842</td><td>£10,301</td><td>£11,113</td><td>£11,944</td><td>£12,979</td><td>£56,179</td></tr><tr><td>Profit After Tax      </td><td>£7,972</td><td>£8,344</td><td>£9,001</td><td>£9,675</td><td>£10,513</td><td>£45,505</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£24,472</td><td>£25,339</td><td>£41,093</td><td>£46,610</td><td>£49,664</td><td>£187,179</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>