<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>£35,748</td><td>£36,284</td><td>£37,191</td><td>£38,121</td><td>£39,265</td><td>£186,609</td></tr><tr><td>Total Expenses</td><td>£27,396</td><td>£27,496</td><td>£27,629</td><td>£27,766</td><td>£27,923</td><td>£138,210</td></tr><tr><td>Profit Before Tax</td><td>£8,352</td><td>£8,789</td><td>£9,562</td><td>£10,355</td><td>£11,342</td><td>£48,399</td></tr><tr><td>Profit After Tax      </td><td>£6,765</td><td>£7,119</td><td>£7,745</td><td>£8,387</td><td>£9,187</td><td>£39,203</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>£23,265</td><td>£24,114</td><td>£39,837</td><td>£45,323</td><td>£48,338</td><td>£180,877</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>