<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>£45,996</td><td>£46,686</td><td>£47,853</td><td>£49,049</td><td>£50,521</td><td>£240,105</td></tr><tr><td>Total Expenses</td><td>£19,653</td><td>£19,768</td><td>£19,927</td><td>£20,091</td><td>£20,281</td><td>£99,719</td></tr><tr><td>Profit Before Tax</td><td>£26,343</td><td>£26,918</td><td>£27,926</td><td>£28,959</td><td>£30,240</td><td>£140,386</td></tr><tr><td>Profit After Tax      </td><td>£21,338</td><td>£21,804</td><td>£22,620</td><td>£23,456</td><td>£24,495</td><td>£113,713</td></tr><tr><td>Change In Property Value</td><td>£8,225</td><td>£8,431</td><td>£15,555</td><td>£19,867</td><td>£22,865</td><td>£74,941</td></tr><tr><td>Net Return</td><td>£29,563</td><td>£30,234</td><td>£38,174</td><td>£43,323</td><td>£47,359</td><td>£188,654</td></tr><tr><td>Return From Rental Income (%)</td><td>21%</td><td>21%</td><td>22%</td><td>23%</td><td>24%</td><td>110%</td></tr><tr><td>Total Net Return (%)</td><td>29%</td><td>29%</td><td>37%</td><td>42%</td><td>46%</td><td>182%</td></tr></tbody></table></div></div></template></turbo-stream>