<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>£83,604</td><td>£84,858</td><td>£86,131</td><td>£88,284</td><td>£90,491</td><td>£433,369</td></tr><tr><td>Total Expenses</td><td>£45,753</td><td>£45,928</td><td>£46,097</td><td>£46,354</td><td>£46,617</td><td>£230,749</td></tr><tr><td>Profit Before Tax</td><td>£37,851</td><td>£38,930</td><td>£40,034</td><td>£41,930</td><td>£43,874</td><td>£202,620</td></tr><tr><td>Profit After Tax      </td><td>£30,659</td><td>£31,533</td><td>£32,428</td><td>£33,964</td><td>£35,538</td><td>£164,122</td></tr><tr><td>Change In Property Value</td><td>£33,000</td><td>£62,315</td><td>£71,719</td><td>£76,022</td><td>£60,438</td><td>£303,493</td></tr><tr><td>Net Return</td><td>£63,659</td><td>£93,848</td><td>£104,147</td><td>£109,986</td><td>£95,976</td><td>£467,616</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>43%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>27%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>