<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>£36,300</td><td>£36,844</td><td>£37,766</td><td>£38,710</td><td>£39,871</td><td>£189,491</td></tr><tr><td>Total Expenses</td><td>£25,951</td><td>£26,017</td><td>£26,120</td><td>£26,225</td><td>£26,352</td><td>£130,666</td></tr><tr><td>Profit Before Tax</td><td>£10,349</td><td>£10,827</td><td>£11,646</td><td>£12,484</td><td>£13,519</td><td>£58,825</td></tr><tr><td>Profit After Tax      </td><td>£8,382</td><td>£8,770</td><td>£9,433</td><td>£10,112</td><td>£10,950</td><td>£47,648</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£19,382</td><td>£19,990</td><td>£32,322</td><td>£39,868</td><td>£42,193</td><td>£153,755</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>