<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>£78,096</td><td>£79,267</td><td>£80,456</td><td>£82,468</td><td>£84,530</td><td>£404,817</td></tr><tr><td>Total Expenses</td><td>£45,202</td><td>£45,369</td><td>£45,529</td><td>£45,772</td><td>£46,021</td><td>£227,894</td></tr><tr><td>Profit Before Tax</td><td>£32,894</td><td>£33,898</td><td>£34,927</td><td>£36,696</td><td>£38,509</td><td>£176,924</td></tr><tr><td>Profit After Tax      </td><td>£26,644</td><td>£27,458</td><td>£28,291</td><td>£29,724</td><td>£31,192</td><td>£143,308</td></tr><tr><td>Change In Property Value</td><td>£38,500</td><td>£62,618</td><td>£72,067</td><td>£76,391</td><td>£67,479</td><td>£317,054</td></tr><tr><td>Net Return</td><td>£65,144</td><td>£90,075</td><td>£100,358</td><td>£106,115</td><td>£98,671</td><td>£460,363</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>26%</td><td>28%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>