<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>£59,472</td><td>£60,364</td><td>£61,270</td><td>£62,801</td><td>£64,371</td><td>£308,278</td></tr><tr><td>Total Expenses</td><td>£37,818</td><td>£37,920</td><td>£38,020</td><td>£38,184</td><td>£38,352</td><td>£190,293</td></tr><tr><td>Profit Before Tax</td><td>£21,654</td><td>£22,445</td><td>£23,249</td><td>£24,617</td><td>£26,020</td><td>£117,985</td></tr><tr><td>Profit After Tax      </td><td>£17,540</td><td>£18,180</td><td>£18,832</td><td>£19,940</td><td>£21,076</td><td>£95,568</td></tr><tr><td>Change In Property Value</td><td>£29,250</td><td>£55,234</td><td>£63,569</td><td>£67,383</td><td>£53,570</td><td>£269,006</td></tr><tr><td>Net Return</td><td>£46,790</td><td>£73,414</td><td>£82,401</td><td>£87,323</td><td>£74,646</td><td>£364,573</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>