<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>£102,000</td><td>£103,530</td><td>£105,083</td><td>£107,710</td><td>£110,403</td><td>£528,726</td></tr><tr><td>Total Expenses</td><td>£58,963</td><td>£59,128</td><td>£59,294</td><td>£59,567</td><td>£59,847</td><td>£296,797</td></tr><tr><td>Profit Before Tax</td><td>£43,038</td><td>£44,402</td><td>£45,789</td><td>£48,143</td><td>£50,556</td><td>£231,928</td></tr><tr><td>Profit After Tax      </td><td>£34,860</td><td>£35,966</td><td>£37,089</td><td>£38,996</td><td>£40,909</td><td>£187,820</td></tr><tr><td>Change In Property Value</td><td>£52,500</td><td>£85,388</td><td>£98,273</td><td>£104,170</td><td>£92,017</td><td>£432,347</td></tr><tr><td>Net Return</td><td>£87,360</td><td>£121,353</td><td>£135,363</td><td>£143,166</td><td>£132,925</td><td>£620,167</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>22%</td><td>25%</td><td>26%</td><td>25%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>