<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>£45,048</td><td>£45,724</td><td>£46,410</td><td>£47,570</td><td>£48,759</td><td>£233,510</td></tr><tr><td>Total Expenses</td><td>£32,354</td><td>£32,434</td><td>£32,512</td><td>£32,639</td><td>£32,769</td><td>£162,707</td></tr><tr><td>Profit Before Tax</td><td>£12,694</td><td>£13,290</td><td>£13,897</td><td>£14,931</td><td>£15,991</td><td>£70,803</td></tr><tr><td>Profit After Tax      </td><td>£10,283</td><td>£10,765</td><td>£11,257</td><td>£12,094</td><td>£12,952</td><td>£57,350</td></tr><tr><td>Change In Property Value</td><td>£29,750</td><td>£48,386</td><td>£55,688</td><td>£59,029</td><td>£52,143</td><td>£244,997</td></tr><tr><td>Net Return</td><td>£40,033</td><td>£59,151</td><td>£66,945</td><td>£71,123</td><td>£65,095</td><td>£302,347</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>23%</td><td>25%</td><td>23%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>