<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>£48,996</td><td>£49,731</td><td>£50,477</td><td>£51,739</td><td>£53,032</td><td>£253,975</td></tr><tr><td>Total Expenses</td><td>£27,922</td><td>£28,008</td><td>£28,093</td><td>£28,230</td><td>£28,370</td><td>£140,622</td></tr><tr><td>Profit Before Tax</td><td>£21,074</td><td>£21,723</td><td>£22,384</td><td>£23,509</td><td>£24,663</td><td>£113,353</td></tr><tr><td>Profit After Tax      </td><td>£17,070</td><td>£17,596</td><td>£18,131</td><td>£19,042</td><td>£19,977</td><td>£91,816</td></tr><tr><td>Change In Property Value</td><td>£21,000</td><td>£39,655</td><td>£45,639</td><td>£48,378</td><td>£38,460</td><td>£193,132</td></tr><tr><td>Net Return</td><td>£38,070</td><td>£57,251</td><td>£63,770</td><td>£67,420</td><td>£58,437</td><td>£284,948</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>27%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>