<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>£52,968</td><td>£53,763</td><td>£54,569</td><td>£55,933</td><td>£57,332</td><td>£274,564</td></tr><tr><td>Total Expenses</td><td>£39,456</td><td>£39,585</td><td>£39,707</td><td>£39,885</td><td>£40,068</td><td>£198,700</td></tr><tr><td>Profit Before Tax</td><td>£13,512</td><td>£14,177</td><td>£14,862</td><td>£16,048</td><td>£17,264</td><td>£75,864</td></tr><tr><td>Profit After Tax      </td><td>£10,945</td><td>£11,484</td><td>£12,038</td><td>£12,999</td><td>£13,984</td><td>£61,450</td></tr><tr><td>Change In Property Value</td><td>£24,988</td><td>£46,102</td><td>£58,882</td><td>£67,768</td><td>£47,890</td><td>£245,630</td></tr><tr><td>Net Return</td><td>£35,932</td><td>£57,586</td><td>£70,921</td><td>£80,767</td><td>£61,873</td><td>£307,080</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>