<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>£46,512</td><td>£47,210</td><td>£48,390</td><td>£49,600</td><td>£51,088</td><td>£242,799</td></tr><tr><td>Total Expenses</td><td>£33,789</td><td>£33,905</td><td>£34,066</td><td>£34,230</td><td>£34,422</td><td>£170,412</td></tr><tr><td>Profit Before Tax</td><td>£12,723</td><td>£13,305</td><td>£14,324</td><td>£15,369</td><td>£16,666</td><td>£72,387</td></tr><tr><td>Profit After Tax      </td><td>£10,306</td><td>£10,777</td><td>£11,603</td><td>£12,449</td><td>£13,499</td><td>£58,634</td></tr><tr><td>Change In Property Value</td><td>£20,520</td><td>£21,136</td><td>£39,911</td><td>£45,934</td><td>£48,690</td><td>£176,191</td></tr><tr><td>Net Return</td><td>£30,826</td><td>£31,913</td><td>£51,514</td><td>£58,383</td><td>£62,189</td><td>£234,824</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</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>