<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>£56,100</td><td>£56,941</td><td>£58,365</td><td>£59,824</td><td>£61,619</td><td>£292,850</td></tr><tr><td>Total Expenses</td><td>£40,342</td><td>£40,472</td><td>£40,657</td><td>£40,847</td><td>£41,069</td><td>£203,388</td></tr><tr><td>Profit Before Tax</td><td>£15,758</td><td>£16,469</td><td>£17,708</td><td>£18,977</td><td>£20,550</td><td>£89,462</td></tr><tr><td>Profit After Tax      </td><td>£12,764</td><td>£13,340</td><td>£14,343</td><td>£15,371</td><td>£16,645</td><td>£72,464</td></tr><tr><td>Change In Property Value</td><td>£24,750</td><td>£25,493</td><td>£48,138</td><td>£55,403</td><td>£58,727</td><td>£212,511</td></tr><tr><td>Net Return</td><td>£37,514</td><td>£38,833</td><td>£62,482</td><td>£70,774</td><td>£75,372</td><td>£284,975</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>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>