<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>£51,924</td><td>£52,703</td><td>£54,020</td><td>£55,371</td><td>£57,032</td><td>£271,050</td></tr><tr><td>Total Expenses</td><td>£36,441</td><td>£36,530</td><td>£36,672</td><td>£36,818</td><td>£36,995</td><td>£183,456</td></tr><tr><td>Profit Before Tax</td><td>£15,483</td><td>£16,173</td><td>£17,348</td><td>£18,553</td><td>£20,037</td><td>£87,594</td></tr><tr><td>Profit After Tax      </td><td>£12,542</td><td>£13,100</td><td>£14,052</td><td>£15,028</td><td>£16,230</td><td>£70,951</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£44,025</td><td>£149,515</td></tr><tr><td>Net Return</td><td>£28,042</td><td>£28,910</td><td>£46,304</td><td>£56,956</td><td>£60,254</td><td>£220,466</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>