<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>£63,000</td><td>£64,260</td><td>£65,866</td><td>£67,513</td><td>£69,201</td><td>£329,841</td></tr><tr><td>Total Expenses</td><td>£31,795</td><td>£31,933</td><td>£32,104</td><td>£32,280</td><td>£32,459</td><td>£160,571</td></tr><tr><td>Profit Before Tax</td><td>£31,205</td><td>£32,327</td><td>£33,762</td><td>£35,233</td><td>£36,742</td><td>£169,270</td></tr><tr><td>Profit After Tax      </td><td>£25,276</td><td>£26,185</td><td>£27,348</td><td>£28,539</td><td>£29,761</td><td>£137,108</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,852</td><td>£26,218</td><td>£34,084</td><td>£39,366</td><td>£125,120</td></tr><tr><td>Net Return</td><td>£37,876</td><td>£39,037</td><td>£53,566</td><td>£62,623</td><td>£69,127</td><td>£262,228</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>13%</td><td>15%</td><td>17%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>