<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>£53,244</td><td>£54,043</td><td>£54,853</td><td>£56,225</td><td>£57,630</td><td>£275,995</td></tr><tr><td>Total Expenses</td><td>£29,956</td><td>£30,048</td><td>£30,139</td><td>£30,287</td><td>£30,438</td><td>£150,868</td></tr><tr><td>Profit Before Tax</td><td>£23,288</td><td>£23,995</td><td>£24,714</td><td>£25,938</td><td>£27,192</td><td>£125,127</td></tr><tr><td>Profit After Tax      </td><td>£18,864</td><td>£19,436</td><td>£20,018</td><td>£21,010</td><td>£22,026</td><td>£101,353</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£26,644</td><td>£35,455</td><td>£41,167</td><td>£30,258</td><td>£144,774</td></tr><tr><td>Net Return</td><td>£30,114</td><td>£46,079</td><td>£55,474</td><td>£62,177</td><td>£52,284</td><td>£246,127</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>25%</td><td>21%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>