<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>£60,504</td><td>£61,412</td><td>£62,947</td><td>£64,521</td><td>£66,456</td><td>£315,839</td></tr><tr><td>Total Expenses</td><td>£51,693</td><td>£51,830</td><td>£52,026</td><td>£52,227</td><td>£52,464</td><td>£260,240</td></tr><tr><td>Profit Before Tax</td><td>£8,811</td><td>£9,582</td><td>£10,921</td><td>£12,293</td><td>£13,993</td><td>£55,599</td></tr><tr><td>Profit After Tax      </td><td>£7,137</td><td>£7,761</td><td>£8,846</td><td>£9,957</td><td>£11,334</td><td>£45,036</td></tr><tr><td>Change In Property Value</td><td>£22,000</td><td>£22,440</td><td>£45,778</td><td>£59,511</td><td>£62,486</td><td>£212,215</td></tr><tr><td>Net Return</td><td>£29,137</td><td>£30,201</td><td>£54,623</td><td>£69,468</td><td>£73,820</td><td>£257,250</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>