<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>£48,672</td><td>£49,402</td><td>£50,143</td><td>£51,397</td><td>£52,682</td><td>£252,295</td></tr><tr><td>Total Expenses</td><td>£30,625</td><td>£30,710</td><td>£30,794</td><td>£30,930</td><td>£31,069</td><td>£154,129</td></tr><tr><td>Profit Before Tax</td><td>£18,047</td><td>£18,692</td><td>£19,349</td><td>£20,466</td><td>£21,612</td><td>£98,167</td></tr><tr><td>Profit After Tax      </td><td>£14,618</td><td>£15,141</td><td>£15,672</td><td>£16,578</td><td>£17,506</td><td>£79,515</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£44,470</td><td>£51,181</td><td>£54,252</td><td>£43,130</td><td>£216,584</td></tr><tr><td>Net Return</td><td>£38,168</td><td>£59,611</td><td>£66,854</td><td>£70,830</td><td>£60,636</td><td>£296,099</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>