<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>£102,000</td><td>£103,530</td><td>£106,118</td><td>£108,771</td><td>£112,034</td><td>£532,454</td></tr><tr><td>Total Expenses</td><td>£70,213</td><td>£70,377</td><td>£70,647</td><td>£70,923</td><td>£71,260</td><td>£353,419</td></tr><tr><td>Profit Before Tax</td><td>£31,788</td><td>£33,153</td><td>£35,472</td><td>£37,848</td><td>£40,775</td><td>£179,035</td></tr><tr><td>Profit After Tax      </td><td>£25,748</td><td>£26,854</td><td>£28,732</td><td>£30,657</td><td>£33,027</td><td>£145,018</td></tr><tr><td>Change In Property Value</td><td>£52,500</td><td>£54,338</td><td>£88,376</td><td>£101,713</td><td>£107,816</td><td>£404,742</td></tr><tr><td>Net Return</td><td>£78,248</td><td>£81,191</td><td>£117,108</td><td>£132,370</td><td>£140,843</td><td>£549,760</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>14%</td><td>15%</td><td>22%</td><td>24%</td><td>26%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>