<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>£39,864</td><td>£40,661</td><td>£41,678</td><td>£42,720</td><td>£43,788</td><td>£208,711</td></tr><tr><td>Total Expenses</td><td>£28,093</td><td>£28,184</td><td>£28,297</td><td>£28,412</td><td>£28,529</td><td>£141,515</td></tr><tr><td>Profit Before Tax</td><td>£11,771</td><td>£12,477</td><td>£13,381</td><td>£14,308</td><td>£15,258</td><td>£67,196</td></tr><tr><td>Profit After Tax      </td><td>£9,534</td><td>£10,106</td><td>£10,839</td><td>£11,589</td><td>£12,359</td><td>£54,428</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£31,562</td><td>£39,768</td><td>£42,154</td><td>£149,719</td></tr><tr><td>Net Return</td><td>£27,384</td><td>£28,492</td><td>£42,401</td><td>£51,357</td><td>£54,513</td><td>£204,147</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>13%</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>