<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>£57,000</td><td>£57,855</td><td>£58,723</td><td>£60,191</td><td>£61,696</td><td>£295,464</td></tr><tr><td>Total Expenses</td><td>£38,266</td><td>£38,402</td><td>£38,530</td><td>£38,718</td><td>£38,911</td><td>£192,827</td></tr><tr><td>Profit Before Tax</td><td>£18,734</td><td>£19,453</td><td>£20,193</td><td>£21,473</td><td>£22,784</td><td>£102,637</td></tr><tr><td>Profit After Tax      </td><td>£15,174</td><td>£15,757</td><td>£16,357</td><td>£17,393</td><td>£18,455</td><td>£83,136</td></tr><tr><td>Change In Property Value</td><td>£23,750</td><td>£43,819</td><td>£55,966</td><td>£64,412</td><td>£45,518</td><td>£233,465</td></tr><tr><td>Net Return</td><td>£38,924</td><td>£59,576</td><td>£72,323</td><td>£81,805</td><td>£63,973</td><td>£316,601</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</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>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>