<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>£85,404</td><td>£86,685</td><td>£88,852</td><td>£91,073</td><td>£93,806</td><td>£445,820</td></tr><tr><td>Total Expenses</td><td>£64,585</td><td>£64,725</td><td>£64,952</td><td>£65,186</td><td>£65,469</td><td>£324,918</td></tr><tr><td>Profit Before Tax</td><td>£20,819</td><td>£21,960</td><td>£23,900</td><td>£25,888</td><td>£28,336</td><td>£120,903</td></tr><tr><td>Profit After Tax      </td><td>£16,863</td><td>£17,788</td><td>£19,359</td><td>£20,969</td><td>£22,952</td><td>£97,931</td></tr><tr><td>Change In Property Value</td><td>£28,000</td><td>£28,560</td><td>£58,262</td><td>£75,741</td><td>£79,528</td><td>£270,092</td></tr><tr><td>Net Return</td><td>£44,863</td><td>£46,348</td><td>£77,621</td><td>£96,710</td><td>£102,481</td><td>£368,023</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>