<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>£70,200</td><td>£71,253</td><td>£72,322</td><td>£74,130</td><td>£75,983</td><td>£363,888</td></tr><tr><td>Total Expenses</td><td>£52,456</td><td>£52,612</td><td>£52,759</td><td>£52,982</td><td>£53,210</td><td>£264,019</td></tr><tr><td>Profit Before Tax</td><td>£17,744</td><td>£18,641</td><td>£19,562</td><td>£21,148</td><td>£22,773</td><td>£99,868</td></tr><tr><td>Profit After Tax      </td><td>£14,372</td><td>£15,100</td><td>£15,846</td><td>£17,130</td><td>£18,446</td><td>£80,893</td></tr><tr><td>Change In Property Value</td><td>£47,250</td><td>£76,849</td><td>£88,446</td><td>£93,753</td><td>£82,815</td><td>£389,112</td></tr><tr><td>Net Return</td><td>£61,622</td><td>£91,948</td><td>£104,291</td><td>£110,882</td><td>£101,261</td><td>£470,006</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>13%</td><td>19%</td><td>22%</td><td>23%</td><td>21%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>