<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>£48,096</td><td>£48,817</td><td>£49,550</td><td>£50,788</td><td>£52,058</td><td>£249,310</td></tr><tr><td>Total Expenses</td><td>£29,236</td><td>£29,358</td><td>£29,472</td><td>£29,638</td><td>£29,807</td><td>£147,510</td></tr><tr><td>Profit Before Tax</td><td>£18,860</td><td>£19,460</td><td>£20,078</td><td>£21,151</td><td>£22,251</td><td>£101,800</td></tr><tr><td>Profit After Tax      </td><td>£15,277</td><td>£15,762</td><td>£16,263</td><td>£17,132</td><td>£18,023</td><td>£82,458</td></tr><tr><td>Change In Property Value</td><td>£13,940</td><td>£28,438</td><td>£36,969</td><td>£38,817</td><td>£28,531</td><td>£146,695</td></tr><tr><td>Net Return</td><td>£29,217</td><td>£44,200</td><td>£53,232</td><td>£55,949</td><td>£46,554</td><td>£229,152</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>