<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>£56,520</td><td>£57,368</td><td>£58,802</td><td>£60,272</td><td>£62,080</td><td>£295,042</td></tr><tr><td>Total Expenses</td><td>£38,797</td><td>£38,928</td><td>£39,114</td><td>£39,305</td><td>£39,528</td><td>£195,672</td></tr><tr><td>Profit Before Tax</td><td>£17,723</td><td>£18,440</td><td>£19,688</td><td>£20,967</td><td>£22,552</td><td>£99,370</td></tr><tr><td>Profit After Tax      </td><td>£14,356</td><td>£14,937</td><td>£15,947</td><td>£16,983</td><td>£18,267</td><td>£80,490</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£24,257</td><td>£45,804</td><td>£52,717</td><td>£55,880</td><td>£202,207</td></tr><tr><td>Net Return</td><td>£37,906</td><td>£39,193</td><td>£61,752</td><td>£69,700</td><td>£74,147</td><td>£282,697</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>