<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>£78,000</td><td>£79,170</td><td>£80,358</td><td>£82,366</td><td>£84,426</td><td>£404,320</td></tr><tr><td>Total Expenses</td><td>£58,063</td><td>£58,230</td><td>£58,389</td><td>£58,632</td><td>£58,881</td><td>£292,194</td></tr><tr><td>Profit Before Tax</td><td>£19,938</td><td>£20,940</td><td>£21,968</td><td>£23,735</td><td>£25,545</td><td>£112,126</td></tr><tr><td>Profit After Tax      </td><td>£16,149</td><td>£16,962</td><td>£17,794</td><td>£19,225</td><td>£20,692</td><td>£90,822</td></tr><tr><td>Change In Property Value</td><td>£37,500</td><td>£69,188</td><td>£88,368</td><td>£101,703</td><td>£71,870</td><td>£368,629</td></tr><tr><td>Net Return</td><td>£53,649</td><td>£86,149</td><td>£106,162</td><td>£120,928</td><td>£92,562</td><td>£459,451</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>22%</td><td>17%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>