<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>£65,676</td><td>£66,661</td><td>£67,661</td><td>£69,353</td><td>£71,086</td><td>£340,437</td></tr><tr><td>Total Expenses</td><td>£39,082</td><td>£39,193</td><td>£39,303</td><td>£39,483</td><td>£39,667</td><td>£196,727</td></tr><tr><td>Profit Before Tax</td><td>£26,594</td><td>£27,468</td><td>£28,358</td><td>£29,870</td><td>£31,420</td><td>£143,711</td></tr><tr><td>Profit After Tax      </td><td>£21,541</td><td>£22,249</td><td>£22,970</td><td>£24,195</td><td>£25,450</td><td>£116,406</td></tr><tr><td>Change In Property Value</td><td>£19,900</td><td>£40,596</td><td>£52,775</td><td>£55,414</td><td>£40,729</td><td>£209,413</td></tr><tr><td>Net Return</td><td>£41,441</td><td>£62,845</td><td>£75,745</td><td>£79,608</td><td>£66,179</td><td>£325,819</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>