<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>£44,640</td><td>£45,310</td><td>£46,442</td><td>£47,603</td><td>£49,032</td><td>£233,027</td></tr><tr><td>Total Expenses</td><td>£31,063</td><td>£31,175</td><td>£31,332</td><td>£31,492</td><td>£31,677</td><td>£156,738</td></tr><tr><td>Profit Before Tax</td><td>£13,578</td><td>£14,134</td><td>£15,111</td><td>£16,112</td><td>£17,354</td><td>£76,288</td></tr><tr><td>Profit After Tax      </td><td>£10,998</td><td>£11,449</td><td>£12,240</td><td>£13,051</td><td>£14,057</td><td>£61,794</td></tr><tr><td>Change In Property Value</td><td>£18,600</td><td>£19,158</td><td>£36,177</td><td>£41,636</td><td>£44,134</td><td>£159,705</td></tr><tr><td>Net Return</td><td>£29,598</td><td>£30,607</td><td>£48,416</td><td>£54,687</td><td>£58,191</td><td>£221,499</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>