<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>£44,796</td><td>£45,468</td><td>£46,605</td><td>£47,770</td><td>£49,203</td><td>£233,841</td></tr><tr><td>Total Expenses</td><td>£36,718</td><td>£36,796</td><td>£36,921</td><td>£37,048</td><td>£37,202</td><td>£184,685</td></tr><tr><td>Profit Before Tax</td><td>£8,078</td><td>£8,672</td><td>£9,684</td><td>£10,722</td><td>£12,001</td><td>£49,156</td></tr><tr><td>Profit After Tax      </td><td>£6,543</td><td>£7,024</td><td>£7,844</td><td>£8,684</td><td>£9,721</td><td>£39,816</td></tr><tr><td>Change In Property Value</td><td>£19,999</td><td>£20,499</td><td>£37,820</td><td>£48,305</td><td>£55,594</td><td>£182,217</td></tr><tr><td>Net Return</td><td>£26,542</td><td>£27,523</td><td>£45,664</td><td>£56,989</td><td>£65,315</td><td>£222,033</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>