<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>£61,200</td><td>£62,118</td><td>£63,671</td><td>£65,263</td><td>£67,221</td><td>£319,472</td></tr><tr><td>Total Expenses</td><td>£43,828</td><td>£43,965</td><td>£44,164</td><td>£44,367</td><td>£44,605</td><td>£220,928</td></tr><tr><td>Profit Before Tax</td><td>£17,373</td><td>£18,153</td><td>£19,507</td><td>£20,896</td><td>£22,616</td><td>£98,544</td></tr><tr><td>Profit After Tax      </td><td>£14,072</td><td>£14,704</td><td>£15,801</td><td>£16,926</td><td>£18,319</td><td>£79,821</td></tr><tr><td>Change In Property Value</td><td>£27,000</td><td>£27,810</td><td>£52,515</td><td>£60,439</td><td>£64,066</td><td>£231,830</td></tr><tr><td>Net Return</td><td>£41,072</td><td>£42,514</td><td>£68,316</td><td>£77,365</td><td>£82,384</td><td>£311,651</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>25%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>