<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>£61,428</td><td>£62,349</td><td>£63,285</td><td>£64,867</td><td>£66,488</td><td>£318,417</td></tr><tr><td>Total Expenses</td><td>£39,513</td><td>£39,656</td><td>£39,790</td><td>£39,990</td><td>£40,195</td><td>£199,144</td></tr><tr><td>Profit Before Tax</td><td>£21,915</td><td>£22,694</td><td>£23,495</td><td>£24,877</td><td>£26,293</td><td>£119,273</td></tr><tr><td>Profit After Tax      </td><td>£17,751</td><td>£18,382</td><td>£19,031</td><td>£20,150</td><td>£21,298</td><td>£96,611</td></tr><tr><td>Change In Property Value</td><td>£29,250</td><td>£55,234</td><td>£63,569</td><td>£67,383</td><td>£53,570</td><td>£269,006</td></tr><tr><td>Net Return</td><td>£47,001</td><td>£73,616</td><td>£82,600</td><td>£87,533</td><td>£74,867</td><td>£365,617</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>