<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>£43,956</td><td>£44,615</td><td>£45,731</td><td>£46,874</td><td>£48,280</td><td>£229,456</td></tr><tr><td>Total Expenses</td><td>£36,040</td><td>£36,118</td><td>£36,240</td><td>£36,365</td><td>£36,517</td><td>£181,281</td></tr><tr><td>Profit Before Tax</td><td>£7,916</td><td>£8,497</td><td>£9,491</td><td>£10,509</td><td>£11,763</td><td>£48,175</td></tr><tr><td>Profit After Tax      </td><td>£6,412</td><td>£6,883</td><td>£7,687</td><td>£8,512</td><td>£9,528</td><td>£39,022</td></tr><tr><td>Change In Property Value</td><td>£27,475</td><td>£28,437</td><td>£46,250</td><td>£53,230</td><td>£56,423</td><td>£211,815</td></tr><tr><td>Net Return</td><td>£33,887</td><td>£35,320</td><td>£53,937</td><td>£61,742</td><td>£65,952</td><td>£250,837</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>13%</td><td>13%</td><td>20%</td><td>23%</td><td>25%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>