<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>£62,700</td><td>£63,640</td><td>£64,595</td><td>£66,210</td><td>£67,865</td><td>£325,011</td></tr><tr><td>Total Expenses</td><td>£40,445</td><td>£40,589</td><td>£40,725</td><td>£40,929</td><td>£41,137</td><td>£203,825</td></tr><tr><td>Profit Before Tax</td><td>£22,255</td><td>£23,051</td><td>£23,870</td><td>£25,281</td><td>£26,728</td><td>£121,186</td></tr><tr><td>Profit After Tax      </td><td>£18,027</td><td>£18,672</td><td>£19,334</td><td>£20,478</td><td>£21,650</td><td>£98,160</td></tr><tr><td>Change In Property Value</td><td>£25,000</td><td>£46,125</td><td>£58,912</td><td>£67,802</td><td>£47,914</td><td>£245,752</td></tr><tr><td>Net Return</td><td>£43,027</td><td>£64,797</td><td>£78,246</td><td>£88,280</td><td>£69,563</td><td>£343,913</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>