<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>£44,196</td><td>£44,859</td><td>£45,980</td><td>£47,130</td><td>£48,544</td><td>£230,709</td></tr><tr><td>Total Expenses</td><td>£32,208</td><td>£32,321</td><td>£32,476</td><td>£32,635</td><td>£32,819</td><td>£162,458</td></tr><tr><td>Profit Before Tax</td><td>£11,988</td><td>£12,538</td><td>£13,505</td><td>£14,495</td><td>£15,725</td><td>£68,251</td></tr><tr><td>Profit After Tax      </td><td>£9,710</td><td>£10,156</td><td>£10,939</td><td>£11,741</td><td>£12,737</td><td>£55,283</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£29,210</td><td>£30,241</td><td>£48,866</td><td>£55,392</td><td>£59,007</td><td>£222,716</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</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>