<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>£79,296</td><td>£80,485</td><td>£81,693</td><td>£83,735</td><td>£85,828</td><td>£411,038</td></tr><tr><td>Total Expenses</td><td>£51,757</td><td>£51,926</td><td>£52,088</td><td>£52,334</td><td>£52,586</td><td>£260,691</td></tr><tr><td>Profit Before Tax</td><td>£27,539</td><td>£28,559</td><td>£29,605</td><td>£31,401</td><td>£33,243</td><td>£150,347</td></tr><tr><td>Profit After Tax      </td><td>£22,307</td><td>£23,133</td><td>£23,980</td><td>£25,435</td><td>£26,927</td><td>£121,781</td></tr><tr><td>Change In Property Value</td><td>£32,500</td><td>£59,963</td><td>£76,585</td><td>£88,143</td><td>£62,288</td><td>£319,478</td></tr><tr><td>Net Return</td><td>£54,807</td><td>£83,096</td><td>£100,565</td><td>£113,578</td><td>£89,214</td><td>£441,260</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>