<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>£73,440</td><td>£74,542</td><td>£76,405</td><td>£78,315</td><td>£80,665</td><td>£383,367</td></tr><tr><td>Total Expenses</td><td>£52,193</td><td>£52,349</td><td>£52,578</td><td>£52,813</td><td>£53,091</td><td>£263,025</td></tr><tr><td>Profit Before Tax</td><td>£21,247</td><td>£22,192</td><td>£23,827</td><td>£25,502</td><td>£27,574</td><td>£120,342</td></tr><tr><td>Profit After Tax      </td><td>£17,210</td><td>£17,976</td><td>£19,300</td><td>£20,657</td><td>£22,335</td><td>£97,477</td></tr><tr><td>Change In Property Value</td><td>£32,400</td><td>£33,372</td><td>£63,017</td><td>£72,527</td><td>£76,879</td><td>£278,196</td></tr><tr><td>Net Return</td><td>£49,610</td><td>£51,348</td><td>£82,317</td><td>£93,184</td><td>£99,214</td><td>£375,673</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>100%</td></tr></tbody></table></div></div></template></turbo-stream>