<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>£50,160</td><td>£50,912</td><td>£51,676</td><td>£52,968</td><td>£54,292</td><td>£260,009</td></tr><tr><td>Total Expenses</td><td>£32,756</td><td>£32,881</td><td>£32,999</td><td>£33,170</td><td>£33,345</td><td>£165,150</td></tr><tr><td>Profit Before Tax</td><td>£17,404</td><td>£18,031</td><td>£18,677</td><td>£19,798</td><td>£20,947</td><td>£94,858</td></tr><tr><td>Profit After Tax      </td><td>£14,097</td><td>£14,605</td><td>£15,129</td><td>£16,037</td><td>£16,967</td><td>£76,835</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£36,900</td><td>£47,130</td><td>£54,242</td><td>£38,331</td><td>£196,602</td></tr><tr><td>Net Return</td><td>£34,097</td><td>£51,505</td><td>£62,258</td><td>£70,278</td><td>£55,298</td><td>£273,437</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>