<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>£51,300</td><td>£52,070</td><td>£52,851</td><td>£54,172</td><td>£55,526</td><td>£265,918</td></tr><tr><td>Total Expenses</td><td>£34,588</td><td>£34,677</td><td>£34,765</td><td>£34,908</td><td>£35,054</td><td>£173,992</td></tr><tr><td>Profit Before Tax</td><td>£16,713</td><td>£17,393</td><td>£18,085</td><td>£19,264</td><td>£20,472</td><td>£91,926</td></tr><tr><td>Profit After Tax      </td><td>£13,537</td><td>£14,088</td><td>£14,649</td><td>£15,604</td><td>£16,582</td><td>£74,460</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£27,270</td><td>£37,451</td><td>£43,817</td><td>£35,614</td><td>£153,152</td></tr><tr><td>Net Return</td><td>£22,537</td><td>£41,358</td><td>£52,100</td><td>£59,421</td><td>£52,196</td><td>£227,612</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>17%</td><td>20%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>