<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>£37,956</td><td>£38,525</td><td>£39,488</td><td>£40,476</td><td>£41,690</td><td>£198,135</td></tr><tr><td>Total Expenses</td><td>£27,109</td><td>£27,177</td><td>£27,284</td><td>£27,394</td><td>£27,526</td><td>£136,490</td></tr><tr><td>Profit Before Tax</td><td>£10,847</td><td>£11,348</td><td>£12,204</td><td>£13,082</td><td>£14,164</td><td>£61,645</td></tr><tr><td>Profit After Tax      </td><td>£8,786</td><td>£9,192</td><td>£9,885</td><td>£10,596</td><td>£11,473</td><td>£49,933</td></tr><tr><td>Change In Property Value</td><td>£11,500</td><td>£11,730</td><td>£23,929</td><td>£31,108</td><td>£32,663</td><td>£110,931</td></tr><tr><td>Net Return</td><td>£20,286</td><td>£20,922</td><td>£33,815</td><td>£41,704</td><td>£44,136</td><td>£160,863</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>