<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>£64,896</td><td>£65,869</td><td>£66,857</td><td>£68,529</td><td>£70,242</td><td>£336,394</td></tr><tr><td>Total Expenses</td><td>£42,382</td><td>£42,492</td><td>£42,601</td><td>£42,779</td><td>£42,961</td><td>£213,214</td></tr><tr><td>Profit Before Tax</td><td>£22,514</td><td>£23,377</td><td>£24,256</td><td>£25,750</td><td>£27,282</td><td>£123,180</td></tr><tr><td>Profit After Tax      </td><td>£18,236</td><td>£18,936</td><td>£19,648</td><td>£20,858</td><td>£22,098</td><td>£99,776</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£18,247</td><td>£40,936</td><td>£58,918</td><td>£73,115</td><td>£58,504</td><td>£249,721</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>