<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>£51,924</td><td>£52,962</td><td>£54,022</td><td>£55,372</td><td>£56,757</td><td>£271,037</td></tr><tr><td>Total Expenses</td><td>£30,628</td><td>£30,744</td><td>£30,861</td><td>£31,006</td><td>£31,155</td><td>£154,394</td></tr><tr><td>Profit Before Tax</td><td>£21,296</td><td>£22,218</td><td>£23,161</td><td>£24,366</td><td>£25,601</td><td>£116,643</td></tr><tr><td>Profit After Tax      </td><td>£17,250</td><td>£17,997</td><td>£18,761</td><td>£19,737</td><td>£20,737</td><td>£94,481</td></tr><tr><td>Change In Property Value</td><td>£23,250</td><td>£39,913</td><td>£50,290</td><td>£53,307</td><td>£47,088</td><td>£213,847</td></tr><tr><td>Net Return</td><td>£40,500</td><td>£57,909</td><td>£69,050</td><td>£73,044</td><td>£67,825</td><td>£308,328</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>