<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>£56,424</td><td>£57,270</td><td>£58,129</td><td>£59,583</td><td>£61,072</td><td>£292,479</td></tr><tr><td>Total Expenses</td><td>£36,600</td><td>£36,735</td><td>£36,861</td><td>£37,049</td><td>£37,240</td><td>£184,485</td></tr><tr><td>Profit Before Tax</td><td>£19,824</td><td>£20,536</td><td>£21,268</td><td>£22,534</td><td>£23,832</td><td>£107,994</td></tr><tr><td>Profit After Tax      </td><td>£16,058</td><td>£16,634</td><td>£17,227</td><td>£18,253</td><td>£19,304</td><td>£87,475</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£41,513</td><td>£53,021</td><td>£61,022</td><td>£43,122</td><td>£221,177</td></tr><tr><td>Net Return</td><td>£38,558</td><td>£58,147</td><td>£70,248</td><td>£79,275</td><td>£62,426</td><td>£308,653</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>