<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>£91,800</td><td>£93,177</td><td>£95,506</td><td>£97,894</td><td>£100,831</td><td>£479,208</td></tr><tr><td>Total Expenses</td><td>£64,741</td><td>£64,925</td><td>£65,201</td><td>£65,483</td><td>£65,820</td><td>£326,170</td></tr><tr><td>Profit Before Tax</td><td>£27,059</td><td>£28,252</td><td>£30,306</td><td>£32,411</td><td>£35,011</td><td>£153,038</td></tr><tr><td>Profit After Tax      </td><td>£21,918</td><td>£22,884</td><td>£24,548</td><td>£26,253</td><td>£28,359</td><td>£123,961</td></tr><tr><td>Change In Property Value</td><td>£40,500</td><td>£41,715</td><td>£78,772</td><td>£90,659</td><td>£96,099</td><td>£347,745</td></tr><tr><td>Net Return</td><td>£62,418</td><td>£64,599</td><td>£103,319</td><td>£116,912</td><td>£124,458</td><td>£471,706</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>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>