<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>£102,948</td><td>£104,492</td><td>£106,060</td><td>£108,711</td><td>£111,429</td><td>£533,640</td></tr><tr><td>Total Expenses</td><td>£58,949</td><td>£59,153</td><td>£59,351</td><td>£59,658</td><td>£59,972</td><td>£297,082</td></tr><tr><td>Profit Before Tax</td><td>£43,999</td><td>£45,339</td><td>£46,709</td><td>£49,053</td><td>£51,457</td><td>£236,558</td></tr><tr><td>Profit After Tax      </td><td>£35,640</td><td>£36,725</td><td>£37,834</td><td>£39,733</td><td>£41,571</td><td>£191,503</td></tr><tr><td>Change In Property Value</td><td>£43,500</td><td>£82,143</td><td>£94,539</td><td>£100,211</td><td>£79,668</td><td>£400,060</td></tr><tr><td>Net Return</td><td>£79,140</td><td>£118,867</td><td>£132,373</td><td>£139,944</td><td>£121,238</td><td>£591,562</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>