<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>£45,144</td><td>£45,821</td><td>£46,508</td><td>£47,671</td><td>£48,863</td><td>£234,008</td></tr><tr><td>Total Expenses</td><td>£28,522</td><td>£28,640</td><td>£28,750</td><td>£28,908</td><td>£29,069</td><td>£143,889</td></tr><tr><td>Profit Before Tax</td><td>£16,622</td><td>£17,181</td><td>£17,759</td><td>£18,764</td><td>£19,793</td><td>£90,119</td></tr><tr><td>Profit After Tax      </td><td>£13,464</td><td>£13,917</td><td>£14,385</td><td>£15,198</td><td>£16,033</td><td>£72,997</td></tr><tr><td>Change In Property Value</td><td>£20,520</td><td>£38,749</td><td>£44,596</td><td>£47,272</td><td>£37,581</td><td>£188,718</td></tr><tr><td>Net Return</td><td>£33,984</td><td>£52,665</td><td>£58,981</td><td>£62,470</td><td>£53,614</td><td>£261,714</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</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>