<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>£40,956</td><td>£41,570</td><td>£42,610</td><td>£43,675</td><td>£44,985</td><td>£213,796</td></tr><tr><td>Total Expenses</td><td>£30,384</td><td>£30,457</td><td>£30,572</td><td>£30,689</td><td>£30,831</td><td>£152,934</td></tr><tr><td>Profit Before Tax</td><td>£10,572</td><td>£11,113</td><td>£12,038</td><td>£12,985</td><td>£14,154</td><td>£60,862</td></tr><tr><td>Profit After Tax      </td><td>£8,563</td><td>£9,002</td><td>£9,750</td><td>£10,518</td><td>£11,465</td><td>£49,298</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£36,924</td><td>£125,400</td></tr><tr><td>Net Return</td><td>£21,563</td><td>£22,262</td><td>£36,801</td><td>£45,684</td><td>£48,388</td><td>£174,698</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>10%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>