<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>£54,156</td><td>£54,968</td><td>£55,793</td><td>£57,188</td><td>£58,617</td><td>£280,722</td></tr><tr><td>Total Expenses</td><td>£36,482</td><td>£36,576</td><td>£36,668</td><td>£36,818</td><td>£36,972</td><td>£183,516</td></tr><tr><td>Profit Before Tax</td><td>£17,674</td><td>£18,393</td><td>£19,125</td><td>£20,369</td><td>£21,646</td><td>£97,206</td></tr><tr><td>Profit After Tax      </td><td>£14,316</td><td>£14,898</td><td>£15,491</td><td>£16,499</td><td>£17,533</td><td>£78,737</td></tr><tr><td>Change In Property Value</td><td>£19,000</td><td>£38,760</td><td>£50,388</td><td>£52,907</td><td>£38,887</td><td>£199,942</td></tr><tr><td>Net Return</td><td>£33,316</td><td>£53,658</td><td>£65,879</td><td>£69,407</td><td>£56,420</td><td>£278,680</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>22%</td><td>18%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>