<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>£40,391</td><td>£40,546</td><td>£40,694</td><td>£40,916</td><td>£41,144</td><td>£203,691</td></tr><tr><td>Profit Before Tax</td><td>£29,809</td><td>£30,707</td><td>£31,628</td><td>£33,213</td><td>£34,839</td><td>£160,197</td></tr><tr><td>Profit After Tax      </td><td>£24,146</td><td>£24,873</td><td>£25,619</td><td>£26,903</td><td>£28,219</td><td>£129,759</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>£53,396</td><td>£80,106</td><td>£89,188</td><td>£94,286</td><td>£81,789</td><td>£398,765</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>24%</td><td>27%</td><td>28%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>