<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>£60,756</td><td>£61,971</td><td>£63,211</td><td>£64,791</td><td>£66,411</td><td>£317,139</td></tr><tr><td>Total Expenses</td><td>£39,607</td><td>£39,779</td><td>£39,944</td><td>£40,143</td><td>£40,348</td><td>£199,821</td></tr><tr><td>Profit Before Tax</td><td>£21,149</td><td>£22,193</td><td>£23,267</td><td>£24,647</td><td>£26,063</td><td>£117,318</td></tr><tr><td>Profit After Tax      </td><td>£17,131</td><td>£17,976</td><td>£18,846</td><td>£19,964</td><td>£21,111</td><td>£95,028</td></tr><tr><td>Change In Property Value</td><td>£29,400</td><td>£50,470</td><td>£63,592</td><td>£67,408</td><td>£59,543</td><td>£270,413</td></tr><tr><td>Net Return</td><td>£46,531</td><td>£68,446</td><td>£82,438</td><td>£87,372</td><td>£80,654</td><td>£365,441</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>