<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>£56,160</td><td>£57,002</td><td>£58,427</td><td>£59,888</td><td>£61,685</td><td>£293,163</td></tr><tr><td>Total Expenses</td><td>£38,563</td><td>£38,693</td><td>£38,878</td><td>£39,068</td><td>£39,290</td><td>£194,492</td></tr><tr><td>Profit Before Tax</td><td>£17,598</td><td>£18,310</td><td>£19,549</td><td>£20,820</td><td>£22,394</td><td>£98,671</td></tr><tr><td>Profit After Tax      </td><td>£14,254</td><td>£14,831</td><td>£15,835</td><td>£16,864</td><td>£18,139</td><td>£79,923</td></tr><tr><td>Change In Property Value</td><td>£23,400</td><td>£24,102</td><td>£45,513</td><td>£52,381</td><td>£55,524</td><td>£200,919</td></tr><tr><td>Net Return</td><td>£37,654</td><td>£38,933</td><td>£61,348</td><td>£69,245</td><td>£73,663</td><td>£280,843</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>