<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>£48,096</td><td>£48,817</td><td>£50,038</td><td>£51,289</td><td>£52,827</td><td>£251,068</td></tr><tr><td>Total Expenses</td><td>£32,598</td><td>£32,716</td><td>£32,881</td><td>£33,050</td><td>£33,247</td><td>£164,494</td></tr><tr><td>Profit Before Tax</td><td>£15,498</td><td>£16,101</td><td>£17,156</td><td>£18,238</td><td>£19,581</td><td>£86,574</td></tr><tr><td>Profit After Tax      </td><td>£12,553</td><td>£13,042</td><td>£13,897</td><td>£14,773</td><td>£15,860</td><td>£70,125</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£32,053</td><td>£33,127</td><td>£51,824</td><td>£58,424</td><td>£62,130</td><td>£237,557</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>