<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>£109,596</td><td>£111,788</td><td>£114,583</td><td>£117,447</td><td>£120,383</td><td>£573,797</td></tr><tr><td>Total Expenses</td><td>£58,586</td><td>£58,851</td><td>£59,173</td><td>£59,504</td><td>£59,840</td><td>£295,954</td></tr><tr><td>Profit Before Tax</td><td>£51,010</td><td>£52,937</td><td>£55,409</td><td>£57,943</td><td>£60,543</td><td>£277,843</td></tr><tr><td>Profit After Tax      </td><td>£41,242</td><td>£42,659</td><td>£44,476</td><td>£46,338</td><td>£48,249</td><td>£222,964</td></tr><tr><td>Change In Property Value</td><td>£23,000</td><td>£23,460</td><td>£47,858</td><td>£62,216</td><td>£71,859</td><td>£228,394</td></tr><tr><td>Net Return</td><td>£64,242</td><td>£66,119</td><td>£92,334</td><td>£108,554</td><td>£120,109</td><td>£451,358</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>11%</td><td>13%</td><td>14%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>