<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>£71,400</td><td>£72,471</td><td>£74,283</td><td>£76,140</td><td>£78,424</td><td>£372,718</td></tr><tr><td>Total Expenses</td><td>£50,799</td><td>£50,952</td><td>£51,176</td><td>£51,406</td><td>£51,677</td><td>£256,009</td></tr><tr><td>Profit Before Tax</td><td>£20,601</td><td>£21,519</td><td>£23,107</td><td>£24,734</td><td>£26,747</td><td>£116,709</td></tr><tr><td>Profit After Tax      </td><td>£16,687</td><td>£17,431</td><td>£18,716</td><td>£20,035</td><td>£21,665</td><td>£94,534</td></tr><tr><td>Change In Property Value</td><td>£31,500</td><td>£32,445</td><td>£61,267</td><td>£70,513</td><td>£74,743</td><td>£270,468</td></tr><tr><td>Net Return</td><td>£48,187</td><td>£49,876</td><td>£79,983</td><td>£90,547</td><td>£96,409</td><td>£365,002</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>