<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>£45,600</td><td>£46,284</td><td>£47,441</td><td>£48,627</td><td>£50,086</td><td>£238,038</td></tr><tr><td>Total Expenses</td><td>£20,137</td><td>£20,216</td><td>£20,343</td><td>£20,472</td><td>£20,629</td><td>£101,797</td></tr><tr><td>Profit Before Tax</td><td>£25,464</td><td>£26,068</td><td>£27,098</td><td>£28,155</td><td>£29,457</td><td>£136,241</td></tr><tr><td>Profit After Tax      </td><td>£20,625</td><td>£21,115</td><td>£21,950</td><td>£22,805</td><td>£23,860</td><td>£110,355</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£32,025</td><td>£32,857</td><td>£44,122</td><td>£48,324</td><td>£50,910</td><td>£208,239</td></tr><tr><td>Return From Rental Income (%)</td><td>17%</td><td>17%</td><td>18%</td><td>19%</td><td>20%</td><td>91%</td></tr><tr><td>Total Net Return (%)</td><td>26%</td><td>27%</td><td>36%</td><td>40%</td><td>42%</td><td>171%</td></tr></tbody></table></div></div></template></turbo-stream>