<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>£46,500</td><td>£47,197</td><td>£47,905</td><td>£49,103</td><td>£50,331</td><td>£241,037</td></tr><tr><td>Total Expenses</td><td>£30,781</td><td>£30,901</td><td>£31,013</td><td>£31,174</td><td>£31,340</td><td>£155,209</td></tr><tr><td>Profit Before Tax</td><td>£15,719</td><td>£16,296</td><td>£16,893</td><td>£17,929</td><td>£18,991</td><td>£85,828</td></tr><tr><td>Profit After Tax      </td><td>£12,732</td><td>£13,200</td><td>£13,683</td><td>£14,522</td><td>£15,383</td><td>£69,520</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£42,488</td><td>£48,899</td><td>£51,833</td><td>£41,207</td><td>£206,927</td></tr><tr><td>Net Return</td><td>£35,232</td><td>£55,688</td><td>£62,582</td><td>£66,355</td><td>£56,590</td><td>£276,448</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>