<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>£46,404</td><td>£47,100</td><td>£47,807</td><td>£49,002</td><td>£50,227</td><td>£240,539</td></tr><tr><td>Total Expenses</td><td>£30,880</td><td>£30,963</td><td>£31,043</td><td>£31,173</td><td>£31,307</td><td>£155,366</td></tr><tr><td>Profit Before Tax</td><td>£15,524</td><td>£16,138</td><td>£16,763</td><td>£17,828</td><td>£18,920</td><td>£85,173</td></tr><tr><td>Profit After Tax      </td><td>£12,574</td><td>£13,071</td><td>£13,578</td><td>£14,441</td><td>£15,325</td><td>£68,990</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£32,800</td><td>£46,904</td><td>£53,982</td><td>£38,147</td><td>£191,834</td></tr><tr><td>Net Return</td><td>£32,574</td><td>£45,871</td><td>£60,482</td><td>£68,423</td><td>£53,473</td><td>£260,824</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>17%</td><td>23%</td><td>25%</td><td>20%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>