<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>£51,852</td><td>£52,630</td><td>£53,946</td><td>£55,294</td><td>£56,953</td><td>£270,674</td></tr><tr><td>Total Expenses</td><td>£39,409</td><td>£39,498</td><td>£39,641</td><td>£39,786</td><td>£39,963</td><td>£198,297</td></tr><tr><td>Profit Before Tax</td><td>£12,443</td><td>£13,132</td><td>£14,305</td><td>£15,508</td><td>£16,990</td><td>£72,377</td></tr><tr><td>Profit After Tax      </td><td>£10,079</td><td>£10,637</td><td>£11,587</td><td>£12,561</td><td>£13,762</td><td>£58,626</td></tr><tr><td>Change In Property Value</td><td>£21,250</td><td>£21,781</td><td>£40,186</td><td>£51,327</td><td>£59,073</td><td>£193,617</td></tr><tr><td>Net Return</td><td>£31,329</td><td>£32,418</td><td>£51,773</td><td>£63,888</td><td>£72,835</td><td>£252,243</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</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>18%</td><td>22%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>