<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>£63,648</td><td>£64,603</td><td>£65,572</td><td>£67,211</td><td>£68,891</td><td>£329,925</td></tr><tr><td>Total Expenses</td><td>£38,931</td><td>£39,077</td><td>£39,214</td><td>£39,420</td><td>£39,631</td><td>£196,273</td></tr><tr><td>Profit Before Tax</td><td>£24,717</td><td>£25,526</td><td>£26,357</td><td>£27,791</td><td>£29,260</td><td>£133,652</td></tr><tr><td>Profit After Tax      </td><td>£20,021</td><td>£20,676</td><td>£21,349</td><td>£22,511</td><td>£23,701</td><td>£108,258</td></tr><tr><td>Change In Property Value</td><td>£23,750</td><td>£38,950</td><td>£55,699</td><td>£64,104</td><td>£45,300</td><td>£227,803</td></tr><tr><td>Net Return</td><td>£43,771</td><td>£59,626</td><td>£77,048</td><td>£86,615</td><td>£69,001</td><td>£336,060</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>