<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>£48,996</td><td>£49,731</td><td>£50,974</td><td>£52,249</td><td>£53,816</td><td>£255,766</td></tr><tr><td>Total Expenses</td><td>£33,172</td><td>£33,257</td><td>£33,392</td><td>£33,531</td><td>£33,698</td><td>£167,050</td></tr><tr><td>Profit Before Tax</td><td>£15,824</td><td>£16,474</td><td>£17,582</td><td>£18,718</td><td>£20,118</td><td>£88,716</td></tr><tr><td>Profit After Tax      </td><td>£12,817</td><td>£13,344</td><td>£14,241</td><td>£15,162</td><td>£16,296</td><td>£71,860</td></tr><tr><td>Change In Property Value</td><td>£21,000</td><td>£21,630</td><td>£40,845</td><td>£47,008</td><td>£49,829</td><td>£180,312</td></tr><tr><td>Net Return</td><td>£33,817</td><td>£34,974</td><td>£55,086</td><td>£62,170</td><td>£66,125</td><td>£252,172</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>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>