<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>£64,992</td><td>£66,292</td><td>£67,618</td><td>£69,308</td><td>£71,041</td><td>£339,250</td></tr><tr><td>Total Expenses</td><td>£48,716</td><td>£48,896</td><td>£49,070</td><td>£49,281</td><td>£49,497</td><td>£245,460</td></tr><tr><td>Profit Before Tax</td><td>£16,276</td><td>£17,396</td><td>£18,548</td><td>£20,027</td><td>£21,544</td><td>£93,790</td></tr><tr><td>Profit After Tax      </td><td>£13,183</td><td>£14,090</td><td>£15,024</td><td>£16,222</td><td>£17,451</td><td>£75,970</td></tr><tr><td>Change In Property Value</td><td>£37,499</td><td>£64,372</td><td>£81,109</td><td>£85,976</td><td>£75,945</td><td>£344,901</td></tr><tr><td>Net Return</td><td>£50,682</td><td>£78,463</td><td>£96,133</td><td>£102,198</td><td>£93,396</td><td>£420,872</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>31%</td><td>33%</td><td>30%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>