<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>£53,100</td><td>£53,897</td><td>£54,705</td><td>£56,073</td><td>£57,474</td><td>£275,248</td></tr><tr><td>Total Expenses</td><td>£34,768</td><td>£34,860</td><td>£34,951</td><td>£35,098</td><td>£35,249</td><td>£174,925</td></tr><tr><td>Profit Before Tax</td><td>£18,333</td><td>£19,037</td><td>£19,754</td><td>£20,975</td><td>£22,226</td><td>£100,324</td></tr><tr><td>Profit After Tax      </td><td>£14,849</td><td>£15,420</td><td>£16,001</td><td>£16,989</td><td>£18,003</td><td>£81,262</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£36,900</td><td>£52,767</td><td>£60,730</td><td>£42,916</td><td>£215,813</td></tr><tr><td>Net Return</td><td>£37,349</td><td>£52,320</td><td>£68,768</td><td>£77,719</td><td>£60,919</td><td>£297,075</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>17%</td><td>23%</td><td>26%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>