<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>£48,456</td><td>£49,183</td><td>£49,921</td><td>£51,169</td><td>£52,448</td><td>£251,176</td></tr><tr><td>Total Expenses</td><td>£37,412</td><td>£37,535</td><td>£37,649</td><td>£37,816</td><td>£37,987</td><td>£188,398</td></tr><tr><td>Profit Before Tax</td><td>£11,044</td><td>£11,648</td><td>£12,271</td><td>£13,353</td><td>£14,461</td><td>£62,778</td></tr><tr><td>Profit After Tax      </td><td>£8,946</td><td>£9,435</td><td>£9,940</td><td>£10,816</td><td>£11,714</td><td>£50,850</td></tr><tr><td>Change In Property Value</td><td>£23,750</td><td>£43,819</td><td>£55,966</td><td>£64,412</td><td>£45,518</td><td>£233,465</td></tr><tr><td>Net Return</td><td>£32,696</td><td>£53,254</td><td>£65,906</td><td>£75,228</td><td>£57,232</td><td>£284,315</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>