<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>£55,176</td><td>£56,004</td><td>£56,844</td><td>£58,265</td><td>£59,721</td><td>£286,010</td></tr><tr><td>Total Expenses</td><td>£36,153</td><td>£36,286</td><td>£36,411</td><td>£36,595</td><td>£36,783</td><td>£182,229</td></tr><tr><td>Profit Before Tax</td><td>£19,023</td><td>£19,718</td><td>£20,433</td><td>£21,670</td><td>£22,938</td><td>£103,781</td></tr><tr><td>Profit After Tax      </td><td>£15,408</td><td>£15,971</td><td>£16,550</td><td>£17,552</td><td>£18,580</td><td>£84,062</td></tr><tr><td>Change In Property Value</td><td>£26,700</td><td>£50,419</td><td>£58,027</td><td>£61,509</td><td>£48,899</td><td>£245,554</td></tr><tr><td>Net Return</td><td>£42,108</td><td>£66,390</td><td>£74,577</td><td>£79,061</td><td>£67,479</td><td>£329,616</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>