<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>£71,280</td><td>£72,349</td><td>£73,434</td><td>£75,270</td><td>£77,152</td><td>£369,486</td></tr><tr><td>Total Expenses</td><td>£43,877</td><td>£44,034</td><td>£44,183</td><td>£44,409</td><td>£44,640</td><td>£221,143</td></tr><tr><td>Profit Before Tax</td><td>£27,403</td><td>£28,315</td><td>£29,251</td><td>£30,861</td><td>£32,512</td><td>£148,343</td></tr><tr><td>Profit After Tax      </td><td>£22,196</td><td>£22,935</td><td>£23,693</td><td>£24,998</td><td>£26,335</td><td>£120,158</td></tr><tr><td>Change In Property Value</td><td>£32,400</td><td>£61,182</td><td>£70,415</td><td>£74,640</td><td>£59,339</td><td>£297,975</td></tr><tr><td>Net Return</td><td>£54,596</td><td>£84,117</td><td>£94,108</td><td>£99,638</td><td>£85,674</td><td>£418,133</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>22%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>