<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>£97,176</td><td>£98,634</td><td>£101,099</td><td>£103,627</td><td>£106,736</td><td>£507,272</td></tr><tr><td>Total Expenses</td><td>£71,032</td><td>£71,223</td><td>£71,513</td><td>£71,810</td><td>£72,163</td><td>£357,741</td></tr><tr><td>Profit Before Tax</td><td>£26,144</td><td>£27,410</td><td>£29,586</td><td>£31,817</td><td>£34,573</td><td>£149,531</td></tr><tr><td>Profit After Tax      </td><td>£21,177</td><td>£22,202</td><td>£23,965</td><td>£25,772</td><td>£28,004</td><td>£121,120</td></tr><tr><td>Change In Property Value</td><td>£37,375</td><td>£38,309</td><td>£70,681</td><td>£90,275</td><td>£103,898</td><td>£340,539</td></tr><tr><td>Net Return</td><td>£58,552</td><td>£60,512</td><td>£94,646</td><td>£116,047</td><td>£131,902</td><td>£461,659</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>21%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>