<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>£48,108</td><td>£48,830</td><td>£50,050</td><td>£51,302</td><td>£52,841</td><td>£251,130</td></tr><tr><td>Total Expenses</td><td>£29,513</td><td>£29,596</td><td>£29,729</td><td>£29,865</td><td>£30,030</td><td>£148,733</td></tr><tr><td>Profit Before Tax</td><td>£18,595</td><td>£19,233</td><td>£20,321</td><td>£21,436</td><td>£22,811</td><td>£102,398</td></tr><tr><td>Profit After Tax      </td><td>£15,062</td><td>£15,579</td><td>£16,460</td><td>£17,364</td><td>£18,477</td><td>£82,942</td></tr><tr><td>Change In Property Value</td><td>£15,250</td><td>£15,631</td><td>£28,840</td><td>£36,835</td><td>£42,393</td><td>£138,949</td></tr><tr><td>Net Return</td><td>£30,312</td><td>£31,210</td><td>£45,300</td><td>£54,198</td><td>£60,870</td><td>£221,891</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>22%</td><td>27%</td><td>30%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>