<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>£43,788</td><td>£44,445</td><td>£45,111</td><td>£46,239</td><td>£47,395</td><td>£226,979</td></tr><tr><td>Total Expenses</td><td>£27,240</td><td>£27,319</td><td>£27,396</td><td>£27,519</td><td>£27,645</td><td>£137,118</td></tr><tr><td>Profit Before Tax</td><td>£16,548</td><td>£17,126</td><td>£17,716</td><td>£18,721</td><td>£19,750</td><td>£89,861</td></tr><tr><td>Profit After Tax      </td><td>£13,404</td><td>£13,872</td><td>£14,350</td><td>£15,164</td><td>£15,998</td><td>£72,787</td></tr><tr><td>Change In Property Value</td><td>£20,850</td><td>£39,372</td><td>£45,313</td><td>£48,032</td><td>£38,186</td><td>£191,753</td></tr><tr><td>Net Return</td><td>£34,254</td><td>£53,244</td><td>£59,663</td><td>£63,196</td><td>£54,183</td><td>£264,540</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>