<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>£51,924</td><td>£52,703</td><td>£53,493</td><td>£54,831</td><td>£56,202</td><td>£269,153</td></tr><tr><td>Total Expenses</td><td>£30,628</td><td>£30,718</td><td>£30,808</td><td>£30,952</td><td>£31,100</td><td>£154,206</td></tr><tr><td>Profit Before Tax</td><td>£21,296</td><td>£21,984</td><td>£22,686</td><td>£23,879</td><td>£25,102</td><td>£114,947</td></tr><tr><td>Profit After Tax      </td><td>£17,250</td><td>£17,807</td><td>£18,375</td><td>£19,342</td><td>£20,333</td><td>£93,107</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£31,620</td><td>£41,106</td><td>£43,161</td><td>£31,724</td><td>£163,111</td></tr><tr><td>Net Return</td><td>£32,750</td><td>£49,427</td><td>£59,481</td><td>£62,503</td><td>£52,056</td><td>£256,218</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>