<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>£54,156</td><td>£54,968</td><td>£56,343</td><td>£57,751</td><td>£59,484</td><td>£282,702</td></tr><tr><td>Total Expenses</td><td>£43,607</td><td>£43,700</td><td>£43,848</td><td>£44,000</td><td>£44,183</td><td>£219,337</td></tr><tr><td>Profit Before Tax</td><td>£10,549</td><td>£11,269</td><td>£12,495</td><td>£13,752</td><td>£15,300</td><td>£63,364</td></tr><tr><td>Profit After Tax      </td><td>£8,545</td><td>£9,128</td><td>£10,121</td><td>£11,139</td><td>£12,393</td><td>£51,325</td></tr><tr><td>Change In Property Value</td><td>£19,000</td><td>£19,380</td><td>£39,535</td><td>£51,396</td><td>£53,966</td><td>£183,277</td></tr><tr><td>Net Return</td><td>£27,545</td><td>£28,508</td><td>£49,656</td><td>£62,535</td><td>£66,359</td><td>£234,602</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>15%</td><td>19%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>