<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>£58,176</td><td>£59,049</td><td>£59,934</td><td>£61,433</td><td>£62,969</td><td>£301,560</td></tr><tr><td>Total Expenses</td><td>£35,114</td><td>£35,214</td><td>£35,313</td><td>£35,473</td><td>£35,637</td><td>£176,751</td></tr><tr><td>Profit Before Tax</td><td>£23,062</td><td>£23,835</td><td>£24,622</td><td>£25,960</td><td>£27,331</td><td>£124,809</td></tr><tr><td>Profit After Tax      </td><td>£18,680</td><td>£19,306</td><td>£19,943</td><td>£21,027</td><td>£22,138</td><td>£101,095</td></tr><tr><td>Change In Property Value</td><td>£26,850</td><td>£50,702</td><td>£58,353</td><td>£61,854</td><td>£49,174</td><td>£246,933</td></tr><tr><td>Net Return</td><td>£45,530</td><td>£70,008</td><td>£78,297</td><td>£82,882</td><td>£71,312</td><td>£348,028</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>