<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>£90,996</td><td>£92,361</td><td>£93,746</td><td>£96,090</td><td>£98,492</td><td>£471,686</td></tr><tr><td>Total Expenses</td><td>£52,927</td><td>£53,114</td><td>£53,293</td><td>£53,569</td><td>£53,852</td><td>£266,755</td></tr><tr><td>Profit Before Tax</td><td>£38,069</td><td>£39,247</td><td>£40,453</td><td>£42,521</td><td>£44,640</td><td>£204,930</td></tr><tr><td>Profit After Tax      </td><td>£30,836</td><td>£31,790</td><td>£32,767</td><td>£34,442</td><td>£36,158</td><td>£165,993</td></tr><tr><td>Change In Property Value</td><td>£45,500</td><td>£74,003</td><td>£85,170</td><td>£90,280</td><td>£79,748</td><td>£374,701</td></tr><tr><td>Net Return</td><td>£76,336</td><td>£105,793</td><td>£117,937</td><td>£124,722</td><td>£115,906</td><td>£540,694</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>23%</td><td>26%</td><td>27%</td><td>25%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>