<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>£52,962</td><td>£54,287</td><td>£55,644</td><td>£57,035</td><td>£271,852</td></tr><tr><td>Total Expenses</td><td>£36,441</td><td>£36,556</td><td>£36,699</td><td>£36,846</td><td>£36,995</td><td>£183,537</td></tr><tr><td>Profit Before Tax</td><td>£15,483</td><td>£16,407</td><td>£17,588</td><td>£18,798</td><td>£20,039</td><td>£88,315</td></tr><tr><td>Profit After Tax      </td><td>£12,542</td><td>£13,289</td><td>£14,246</td><td>£15,226</td><td>£16,232</td><td>£71,535</td></tr><tr><td>Change In Property Value</td><td>£23,250</td><td>£23,948</td><td>£41,110</td><td>£51,798</td><td>£54,906</td><td>£195,012</td></tr><tr><td>Net Return</td><td>£35,792</td><td>£37,237</td><td>£55,356</td><td>£67,025</td><td>£71,138</td><td>£266,547</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>