<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>£56,952</td><td>£58,091</td><td>£59,253</td><td>£60,734</td><td>£62,253</td><td>£297,283</td></tr><tr><td>Total Expenses</td><td>£33,544</td><td>£33,670</td><td>£33,797</td><td>£33,955</td><td>£34,118</td><td>£169,084</td></tr><tr><td>Profit Before Tax</td><td>£23,408</td><td>£24,421</td><td>£25,456</td><td>£26,779</td><td>£28,135</td><td>£128,198</td></tr><tr><td>Profit After Tax      </td><td>£18,961</td><td>£19,781</td><td>£20,619</td><td>£21,691</td><td>£22,789</td><td>£103,841</td></tr><tr><td>Change In Property Value</td><td>£25,500</td><td>£43,775</td><td>£55,157</td><td>£58,466</td><td>£51,645</td><td>£234,542</td></tr><tr><td>Net Return</td><td>£44,461</td><td>£63,556</td><td>£75,776</td><td>£80,157</td><td>£74,434</td><td>£338,383</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>