<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>£70,800</td><td>£71,862</td><td>£72,940</td><td>£74,763</td><td>£76,633</td><td>£366,998</td></tr><tr><td>Total Expenses</td><td>£47,690</td><td>£47,846</td><td>£47,995</td><td>£48,219</td><td>£48,449</td><td>£240,199</td></tr><tr><td>Profit Before Tax</td><td>£23,110</td><td>£24,016</td><td>£24,945</td><td>£26,544</td><td>£28,184</td><td>£126,799</td></tr><tr><td>Profit After Tax      </td><td>£18,719</td><td>£19,453</td><td>£20,205</td><td>£21,501</td><td>£22,829</td><td>£102,707</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£18,731</td><td>£43,453</td><td>£63,046</td><td>£78,509</td><td>£62,545</td><td>£266,284</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>