<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>£55,080</td><td>£55,906</td><td>£57,304</td><td>£58,736</td><td>£60,499</td><td>£287,525</td></tr><tr><td>Total Expenses</td><td>£39,645</td><td>£39,773</td><td>£39,956</td><td>£40,143</td><td>£40,362</td><td>£199,880</td></tr><tr><td>Profit Before Tax</td><td>£15,435</td><td>£16,133</td><td>£17,348</td><td>£18,593</td><td>£20,136</td><td>£87,646</td></tr><tr><td>Profit After Tax      </td><td>£12,503</td><td>£13,068</td><td>£14,052</td><td>£15,061</td><td>£16,311</td><td>£70,993</td></tr><tr><td>Change In Property Value</td><td>£24,300</td><td>£25,029</td><td>£47,263</td><td>£54,396</td><td>£57,659</td><td>£208,647</td></tr><tr><td>Net Return</td><td>£36,803</td><td>£38,097</td><td>£61,315</td><td>£69,456</td><td>£73,970</td><td>£279,640</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>