<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>£56,520</td><td>£57,368</td><td>£58,228</td><td>£59,684</td><td>£61,176</td><td>£292,976</td></tr><tr><td>Total Expenses</td><td>£32,909</td><td>£33,044</td><td>£33,171</td><td>£33,359</td><td>£33,550</td><td>£166,034</td></tr><tr><td>Profit Before Tax</td><td>£23,611</td><td>£24,324</td><td>£25,057</td><td>£26,325</td><td>£27,626</td><td>£126,942</td></tr><tr><td>Profit After Tax      </td><td>£19,125</td><td>£19,702</td><td>£20,296</td><td>£21,324</td><td>£22,377</td><td>£102,823</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£44,470</td><td>£51,181</td><td>£54,252</td><td>£43,130</td><td>£216,584</td></tr><tr><td>Net Return</td><td>£42,675</td><td>£64,172</td><td>£71,477</td><td>£75,576</td><td>£65,507</td><td>£319,407</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>