<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>£40,296</td><td>£40,900</td><td>£41,923</td><td>£42,971</td><td>£44,260</td><td>£210,351</td></tr><tr><td>Total Expenses</td><td>£30,318</td><td>£30,390</td><td>£30,503</td><td>£30,619</td><td>£30,759</td><td>£152,590</td></tr><tr><td>Profit Before Tax</td><td>£9,978</td><td>£10,510</td><td>£11,420</td><td>£12,352</td><td>£13,502</td><td>£57,761</td></tr><tr><td>Profit After Tax      </td><td>£8,082</td><td>£8,513</td><td>£9,250</td><td>£10,005</td><td>£10,936</td><td>£46,786</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£27,582</td><td>£28,598</td><td>£47,177</td><td>£53,656</td><td>£57,206</td><td>£214,219</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>26%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>