<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>£79,140</td><td>£80,327</td><td>£82,335</td><td>£84,394</td><td>£86,925</td><td>£413,122</td></tr><tr><td>Total Expenses</td><td>£41,456</td><td>£41,620</td><td>£41,864</td><td>£42,114</td><td>£42,410</td><td>£209,464</td></tr><tr><td>Profit Before Tax</td><td>£37,684</td><td>£38,707</td><td>£40,471</td><td>£42,280</td><td>£44,516</td><td>£203,658</td></tr><tr><td>Profit After Tax      </td><td>£30,524</td><td>£31,352</td><td>£32,782</td><td>£34,247</td><td>£36,058</td><td>£164,963</td></tr><tr><td>Change In Property Value</td><td>£19,875</td><td>£20,372</td><td>£37,586</td><td>£48,006</td><td>£55,250</td><td>£181,089</td></tr><tr><td>Net Return</td><td>£50,399</td><td>£51,724</td><td>£70,368</td><td>£82,252</td><td>£91,308</td><td>£346,052</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>14%</td><td>62%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>