<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>£67,848</td><td>£68,866</td><td>£69,899</td><td>£71,646</td><td>£73,437</td><td>£351,696</td></tr><tr><td>Total Expenses</td><td>£44,286</td><td>£44,400</td><td>£44,514</td><td>£44,699</td><td>£44,889</td><td>£222,788</td></tr><tr><td>Profit Before Tax</td><td>£23,562</td><td>£24,465</td><td>£25,385</td><td>£26,947</td><td>£28,548</td><td>£128,908</td></tr><tr><td>Profit After Tax      </td><td>£19,085</td><td>£19,817</td><td>£20,562</td><td>£21,827</td><td>£23,124</td><td>£104,415</td></tr><tr><td>Change In Property Value</td><td>£11,500</td><td>£34,845</td><td>£47,854</td><td>£55,989</td><td>£45,507</td><td>£195,694</td></tr><tr><td>Net Return</td><td>£30,585</td><td>£54,662</td><td>£68,416</td><td>£77,816</td><td>£68,631</td><td>£300,110</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>17%</td><td>19%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>