<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>£48,828</td><td>£49,560</td><td>£50,799</td><td>£52,069</td><td>£53,631</td><td>£254,889</td></tr><tr><td>Total Expenses</td><td>£36,131</td><td>£36,216</td><td>£36,350</td><td>£36,488</td><td>£36,655</td><td>£181,840</td></tr><tr><td>Profit Before Tax</td><td>£12,697</td><td>£13,345</td><td>£14,449</td><td>£15,581</td><td>£16,976</td><td>£73,048</td></tr><tr><td>Profit After Tax      </td><td>£10,285</td><td>£10,809</td><td>£11,704</td><td>£12,621</td><td>£13,751</td><td>£59,169</td></tr><tr><td>Change In Property Value</td><td>£23,250</td><td>£23,948</td><td>£45,221</td><td>£52,045</td><td>£55,168</td><td>£199,631</td></tr><tr><td>Net Return</td><td>£33,535</td><td>£34,757</td><td>£56,925</td><td>£64,666</td><td>£68,919</td><td>£258,801</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>