<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>£58,896</td><td>£59,779</td><td>£60,676</td><td>£62,193</td><td>£63,748</td><td>£305,292</td></tr><tr><td>Total Expenses</td><td>£36,956</td><td>£37,057</td><td>£37,157</td><td>£37,319</td><td>£37,485</td><td>£185,973</td></tr><tr><td>Profit Before Tax</td><td>£21,940</td><td>£22,723</td><td>£23,520</td><td>£24,874</td><td>£26,263</td><td>£119,320</td></tr><tr><td>Profit After Tax      </td><td>£17,772</td><td>£18,405</td><td>£19,051</td><td>£20,148</td><td>£21,273</td><td>£96,649</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>£41,522</td><td>£57,355</td><td>£74,749</td><td>£84,252</td><td>£66,573</td><td>£324,451</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>13%</td><td>18%</td><td>23%</td><td>26%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>