<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>£64,440</td><td>£65,407</td><td>£67,042</td><td>£68,718</td><td>£70,779</td><td>£336,386</td></tr><tr><td>Total Expenses</td><td>£43,953</td><td>£44,096</td><td>£44,302</td><td>£44,514</td><td>£44,763</td><td>£221,627</td></tr><tr><td>Profit Before Tax</td><td>£20,487</td><td>£21,311</td><td>£22,740</td><td>£24,204</td><td>£26,017</td><td>£114,758</td></tr><tr><td>Profit After Tax      </td><td>£16,594</td><td>£17,262</td><td>£18,419</td><td>£19,605</td><td>£21,074</td><td>£92,954</td></tr><tr><td>Change In Property Value</td><td>£26,850</td><td>£27,656</td><td>£52,223</td><td>£60,104</td><td>£63,710</td><td>£230,542</td></tr><tr><td>Net Return</td><td>£43,444</td><td>£44,917</td><td>£70,642</td><td>£79,709</td><td>£84,784</td><td>£323,496</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>