<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>£59,796</td><td>£60,693</td><td>£61,603</td><td>£63,143</td><td>£64,722</td><td>£309,958</td></tr><tr><td>Total Expenses</td><td>£44,981</td><td>£45,121</td><td>£45,253</td><td>£45,448</td><td>£45,649</td><td>£226,451</td></tr><tr><td>Profit Before Tax</td><td>£14,815</td><td>£15,572</td><td>£16,351</td><td>£17,695</td><td>£19,073</td><td>£83,506</td></tr><tr><td>Profit After Tax      </td><td>£12,000</td><td>£12,614</td><td>£13,244</td><td>£14,333</td><td>£15,449</td><td>£67,640</td></tr><tr><td>Change In Property Value</td><td>£28,750</td><td>£53,044</td><td>£67,749</td><td>£77,973</td><td>£55,101</td><td>£282,616</td></tr><tr><td>Net Return</td><td>£40,750</td><td>£65,657</td><td>£80,993</td><td>£92,305</td><td>£70,550</td><td>£350,256</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>18%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>