<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>£36,960</td><td>£37,514</td><td>£38,452</td><td>£39,414</td><td>£40,596</td><td>£192,936</td></tr><tr><td>Total Expenses</td><td>£26,414</td><td>£26,481</td><td>£26,585</td><td>£26,693</td><td>£26,821</td><td>£132,994</td></tr><tr><td>Profit Before Tax</td><td>£10,546</td><td>£11,033</td><td>£11,867</td><td>£12,721</td><td>£13,775</td><td>£59,942</td></tr><tr><td>Profit After Tax      </td><td>£8,542</td><td>£8,937</td><td>£9,612</td><td>£10,304</td><td>£11,157</td><td>£48,553</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,424</td><td>£23,305</td><td>£30,296</td><td>£31,811</td><td>£108,037</td></tr><tr><td>Net Return</td><td>£19,742</td><td>£20,361</td><td>£32,917</td><td>£40,600</td><td>£42,969</td><td>£156,590</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>