<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>£87,504</td><td>£88,817</td><td>£90,149</td><td>£92,403</td><td>£94,713</td><td>£453,584</td></tr><tr><td>Total Expenses</td><td>£49,469</td><td>£49,613</td><td>£49,756</td><td>£49,992</td><td>£50,234</td><td>£249,065</td></tr><tr><td>Profit Before Tax</td><td>£38,035</td><td>£39,204</td><td>£40,392</td><td>£42,410</td><td>£44,479</td><td>£204,520</td></tr><tr><td>Profit After Tax      </td><td>£30,808</td><td>£31,755</td><td>£32,718</td><td>£34,352</td><td>£36,028</td><td>£165,661</td></tr><tr><td>Change In Property Value</td><td>£37,500</td><td>£70,813</td><td>£81,499</td><td>£86,389</td><td>£68,679</td><td>£344,879</td></tr><tr><td>Net Return</td><td>£68,308</td><td>£102,567</td><td>£114,217</td><td>£120,741</td><td>£104,707</td><td>£510,540</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>