<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>£67,200</td><td>£68,208</td><td>£69,231</td><td>£70,962</td><td>£72,736</td><td>£348,337</td></tr><tr><td>Total Expenses</td><td>£45,830</td><td>£45,943</td><td>£46,056</td><td>£46,239</td><td>£46,427</td><td>£230,496</td></tr><tr><td>Profit Before Tax</td><td>£21,370</td><td>£22,265</td><td>£23,175</td><td>£24,722</td><td>£26,308</td><td>£117,841</td></tr><tr><td>Profit After Tax      </td><td>£17,310</td><td>£18,034</td><td>£18,772</td><td>£20,025</td><td>£21,310</td><td>£95,451</td></tr><tr><td>Change In Property Value</td><td>£30,000</td><td>£49,200</td><td>£70,356</td><td>£80,973</td><td>£57,221</td><td>£287,751</td></tr><tr><td>Net Return</td><td>£47,310</td><td>£67,234</td><td>£89,128</td><td>£100,999</td><td>£78,531</td><td>£383,202</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>16%</td><td>21%</td><td>24%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>