<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>£65,676</td><td>£66,661</td><td>£68,328</td><td>£70,036</td><td>£72,137</td><td>£342,838</td></tr><tr><td>Total Expenses</td><td>£46,544</td><td>£46,654</td><td>£46,832</td><td>£47,013</td><td>£47,234</td><td>£234,278</td></tr><tr><td>Profit Before Tax</td><td>£19,132</td><td>£20,007</td><td>£21,496</td><td>£23,022</td><td>£24,903</td><td>£108,560</td></tr><tr><td>Profit After Tax      </td><td>£15,497</td><td>£16,206</td><td>£17,412</td><td>£18,648</td><td>£20,171</td><td>£87,934</td></tr><tr><td>Change In Property Value</td><td>£19,900</td><td>£20,298</td><td>£41,408</td><td>£53,830</td><td>£56,522</td><td>£191,958</td></tr><tr><td>Net Return</td><td>£35,397</td><td>£36,504</td><td>£58,820</td><td>£72,478</td><td>£76,693</td><td>£279,892</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>10%</td><td>11%</td><td>17%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>