<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>£48,588</td><td>£49,317</td><td>£50,057</td><td>£51,308</td><td>£52,591</td><td>£251,860</td></tr><tr><td>Total Expenses</td><td>£31,794</td><td>£31,917</td><td>£32,032</td><td>£32,199</td><td>£32,370</td><td>£160,313</td></tr><tr><td>Profit Before Tax</td><td>£16,794</td><td>£17,400</td><td>£18,024</td><td>£19,109</td><td>£20,221</td><td>£91,547</td></tr><tr><td>Profit After Tax      </td><td>£13,603</td><td>£14,094</td><td>£14,600</td><td>£15,478</td><td>£16,379</td><td>£74,153</td></tr><tr><td>Change In Property Value</td><td>£19,375</td><td>£35,747</td><td>£45,657</td><td>£52,547</td><td>£37,133</td><td>£190,458</td></tr><tr><td>Net Return</td><td>£32,978</td><td>£49,840</td><td>£60,256</td><td>£68,025</td><td>£53,512</td><td>£264,611</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>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>