<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>£40,200</td><td>£40,803</td><td>£41,823</td><td>£42,869</td><td>£44,155</td><td>£209,849</td></tr><tr><td>Total Expenses</td><td>£28,323</td><td>£28,395</td><td>£28,508</td><td>£28,623</td><td>£28,762</td><td>£142,611</td></tr><tr><td>Profit Before Tax</td><td>£11,877</td><td>£12,408</td><td>£13,316</td><td>£14,246</td><td>£15,392</td><td>£67,239</td></tr><tr><td>Profit After Tax      </td><td>£9,620</td><td>£10,051</td><td>£10,786</td><td>£11,539</td><td>£12,468</td><td>£54,463</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,239</td><td>£24,968</td><td>£32,458</td><td>£34,081</td><td>£115,744</td></tr><tr><td>Net Return</td><td>£21,619</td><td>£22,290</td><td>£35,753</td><td>£43,997</td><td>£46,548</td><td>£170,207</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>