<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>£78,372</td><td>£79,548</td><td>£81,536</td><td>£83,575</td><td>£86,082</td><td>£409,112</td></tr><tr><td>Total Expenses</td><td>£59,431</td><td>£59,595</td><td>£59,836</td><td>£60,084</td><td>£60,377</td><td>£299,323</td></tr><tr><td>Profit Before Tax</td><td>£18,941</td><td>£19,953</td><td>£21,700</td><td>£23,491</td><td>£25,704</td><td>£109,789</td></tr><tr><td>Profit After Tax      </td><td>£15,342</td><td>£16,162</td><td>£17,577</td><td>£19,027</td><td>£20,821</td><td>£88,929</td></tr><tr><td>Change In Property Value</td><td>£31,250</td><td>£32,031</td><td>£59,098</td><td>£75,481</td><td>£86,872</td><td>£284,731</td></tr><tr><td>Net Return</td><td>£46,592</td><td>£48,193</td><td>£76,675</td><td>£94,508</td><td>£107,692</td><td>£373,661</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>