<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>£48,828</td><td>£49,560</td><td>£50,304</td><td>£51,561</td><td>£52,850</td><td>£253,104</td></tr><tr><td>Total Expenses</td><td>£30,318</td><td>£30,404</td><td>£30,489</td><td>£30,625</td><td>£30,765</td><td>£152,601</td></tr><tr><td>Profit Before Tax</td><td>£18,510</td><td>£19,156</td><td>£19,815</td><td>£20,936</td><td>£22,086</td><td>£100,503</td></tr><tr><td>Profit After Tax      </td><td>£14,993</td><td>£15,517</td><td>£16,050</td><td>£16,959</td><td>£17,890</td><td>£81,408</td></tr><tr><td>Change In Property Value</td><td>£23,250</td><td>£43,904</td><td>£50,529</td><td>£53,561</td><td>£42,581</td><td>£213,825</td></tr><tr><td>Net Return</td><td>£38,243</td><td>£59,420</td><td>£66,579</td><td>£70,519</td><td>£60,471</td><td>£295,233</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>