<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>£45,756</td><td>£46,442</td><td>£47,139</td><td>£48,317</td><td>£49,525</td><td>£237,180</td></tr><tr><td>Total Expenses</td><td>£29,207</td><td>£29,288</td><td>£29,368</td><td>£29,496</td><td>£29,628</td><td>£146,987</td></tr><tr><td>Profit Before Tax</td><td>£16,549</td><td>£17,154</td><td>£17,771</td><td>£18,821</td><td>£19,898</td><td>£90,194</td></tr><tr><td>Profit After Tax      </td><td>£13,405</td><td>£13,895</td><td>£14,395</td><td>£15,245</td><td>£16,117</td><td>£73,057</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£30,600</td><td>£39,780</td><td>£41,769</td><td>£30,700</td><td>£157,849</td></tr><tr><td>Net Return</td><td>£28,405</td><td>£44,495</td><td>£54,175</td><td>£57,014</td><td>£46,817</td><td>£230,906</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>